{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["Navigation Pane","General Input Sheet","Unit Rates","Catchment Demand","Existing Trunk Assets","Existing Trunk Assets - Water","Existing Trunk Assets - Sewer","Exist Trunk Assets - Transport","Exist Trunk Assets - Parks","Exist Trunk Asset - Stormwater","Future Trunk Assets","Future Trunk Assets - Water","Future Trunk Assets - Sewer","Future Trunk Assets - Transport","Future Trunk Assets - Parks","Future Trunk Asset - Stormwater","Summary Cost Schedule","CF Projections","Unit Rates - Water","Unit Rates - Sewer","Unit Rates - Transport","Unit Rates - Parks & Community ","Unit Rates - Stormwater","Unit Rates - Land","Anticipated Gwth - Residential","Anticipated Gwth - Non Res","Catchment Demand - Water Supply","Catchment Demand- Sewer","Catchment Demand Road Transport","Catchment Demand - Parks & Comm","Catchment Demand - Stormwater","Calculation Sheet 1 - Growth","Reference Sheet","Sheet1"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":496,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Navigation Pane","index":0,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[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,"Torres Shire Council"]
[null,null,"Refer to the accompanying User Manual for detailed instructions on how to use the Spreadsheet"]
[]
[]
[null,"Version No",null,1,null,"Date","2020-09-04",null,null,"Author ","MW",null,null,null,null,null," "]
[]
[null,"Comments"]
[]
[null,null,null,"Inputs",null,null,null,null,"Calculation",null,null,null,null,"Outputs"]
[]
[null,null,"General Input Sheet",null,null,null,null,"Calculation Function",null,null,null,null,"Summary Cost Schedule",null,null,null,null," "]
[null,null,"l Financial Inputs\nl Other \"generic\" inputs",null,null,null,null,"l Catchment based summary of demand, infrastructure (existing and new) and cost allocation\n\nl Infrastructure Cost calculation for each catchment (\"Average Cost\" approach)\n\nl Optional Discounted Cashflow",null,null,null,null,"l Summary of demand and cost allocation by catchment \nl Final costs by catchment",null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Summary Cash flow Projections"]
[null,null,"l Unit Cost of Passive Assets\nl Unit Cost of Land",null,null,null,null,null,null,null,null,null,"l Summary of forecast Cap X and anticipated IC revenues"]
[]
[]
[null,null,"l Estimates of current and future demand (per cost catchment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,"Asset Inputs"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Appendix C - Schedule of works model V11Feb2016"]

{"sheet":"General Input Sheet","index":1,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,1,3,10],[24,1,29,1],[20,1,22,1],[5,1,5,2],[15,1,15,2],[11,1,11,2]]}
[]
[null,"Torres Shire Council"]
["Return to Navigation Pane"]
[null,"General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2020]
[null,null,null,null,null,null,{"$f":"YEAR","v":2020}]
[null,null,"Term (between 15 and 30 years)",null,"TERM",null,20]
[]
[null,"Application of Discounted Cash flow"]
[null,null," "]
[null,null,"Calculate charges using Discounted Cash flow? (Y/N)",null,"DCFTRIGGER",null,"Yes"]
[]
[null,"General Financial Inputs"]
[]
[null,"Discount Rate (WACC):"]
[null,null,"Average 10 Year Bond Rate",null,"TenYr"]
[]
[null,"Option 1 ","Basic Margin on 10 Yr. Bond Rate",null,"Margin",null,null,null,"3.5% is the baseline figure quoted in LG Bulletin 06/01"]
[]
[null,null,"WACC:",null,"WACC1",null,3.9899999999999998E-2]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr"]
[null,null,"Market Risk Premium",null,"Risk"]
[null,null,"Asset Beta",null,"AssetBeta"]
[null,null,"Cost of Debt",null,"Debt"]
[]
[null,null,"WACC:",null,"WACC2",null,3.9899999999999998E-2]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC2",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":3.9899999999999998E-2}]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,{"$f":"0.0205","v":2.0500000000000001E-2},null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2020},null,112.6,null,"Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[null,null,null,null,{"$f":"E38-1","v":2019},null,111.2]
[null,null,null,null,{"$f":"E39-1","v":2018},null,109.1]
[null,null,null,null,2017,null,107.3]
[null,null,null,null,2016,null,105.9]
[null,null,null,null,2015,null,104.6]
[null,null,null,null,2014,null,103.9]
[]
[null,null,"Land Escalation",null,"LandInd",null,1.9300000000000001E-2]
[]
[null,null,"Charges Escalation Rate",null,"Chargeind",null,1.9300000000000001E-2]
[null,null,null,null,null,null,{"$f":"Chargeind","v":1.9300000000000001E-2}]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":1.9300000000000001E-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":"Torres Shire Council"}]
[]
[null,"Unit Rates"]
[]
[null,"Land Cost",null,"Transportation"]
[]
[null,"Water Supply",null,"Sewerage"]
[]
[null,"Stormwater",null,"Parks & Community Facilities"]

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

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

{"sheet":"Existing Trunk Assets - Water","index":5,"n_rows":436,"n_cols":116,"rows_kept":436,"cut":false,"hidden":false,"merged":[[10,115,11,115],[10,10,10,14],[10,83,11,83],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,82,11,82],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,76,11,76],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,64,11,64],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,38,11,38],[10,51,11,51],[10,40,11,40],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,27,11,27],[1,1,1,18],[2,1,2,18],[4,1,4,18],[7,1,7,3],[9,22,9,51],[10,1,10,6],[10,7,10,9],[10,15,10,18],[10,19,10,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,39,11,39]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Water Supply"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Baseline Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":0},{"$f":"'Catchment Demand - Water Supply'!$C11","v":0},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":0},{"$f":"'Catchment Demand - Water Supply'!$C11","v":0},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"TOTALS",null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":0},{"$f":"'Catchment Demand - Water Supply'!$C11","v":0},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"W13+1","v":2},{"$f":"X13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Reservoir, Trunk Main, etc.",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(W11,watercatch,6,FALSE),\"\")","v":4501},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"VLOOKUP(BB11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":4501},{"$f":"VLOOKUP(BC11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1546},{"$f":"VLOOKUP(BD11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BE11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BF11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BJ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BK11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BL11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BM11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BN11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BO11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BQ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BR11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BS11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BT11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BU11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BV11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BW11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BY11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BZ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CA11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CB11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CC11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CD11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CE11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(CH15:CH401)","v":35819273.430801034},9769994.6619269773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HI_GEN 001","Generator",null,null,"Backup Generator to Loggy Creek Pump Stations",null,null,null,{"$f":"IF(H15=TYPE1,VLOOKUP(J15,WaterUnitrates1,2,FALSE),IF(H15=TYPE2,VLOOKUP(J15,Unitrates2,2,FALSE),0))","v":0},63636.363636363603,null,{"$f":"IF(M15=\"\",1,VLOOKUP(M15,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L15*N15","v":63636.363636363603},null,null,{"$f":"IF(P15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R15=\"\",0,R15*10000*Q15)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T15,Histindex,3,FALSE))),1)","v":1},{"$f":"IFERROR((O15+S15)*U15,0)","v":63636.363636363603},"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":4501},{"$f":"IF(X15=\"y\",BC$14,IF(AND(X15>0,X15<=1),X15*BC$14,\"\"))","v":1546},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB15:CE15)","v":6047},null,{"$f":"IF(BB15=\"\",\"\",(BB15/$CF15)*$V15)","v":47366.838552550449},{"$f":"IF(BC15=\"\",\"\",(BC15/$CF15)*$V15)","v":16269.525083813154},"","","","","","","","","","","","","","",{"$f":"IF(BR15=\"\",\"\",(BR15/$CF15)*$V15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CH15:DK15)=V15,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RES_001","Dam",null,null,"Loggy Creek Dam",null,null,null,0,18066248.682901558,null,{"$f":"IF(M16=\"\",1,VLOOKUP(M16,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L16*N16","v":18066248.682901558},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},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O16+S16)*U16,0)","v":18066248.682901558},"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W16=\"y\",BB$14,IF(AND(W16>0,W16<=1),W16*BB$14,\"\"))","v":4501},{"$f":"IF(X16=\"y\",BC$14,IF(AND(X16>0,X16<=1),X16*BC$14,\"\"))","v":1546},{"$f":"IF(Y16=\"y\",BD$14,IF(AND(Y16>0,Y16<=1),Y16*BD$14,\"\"))","v":""},{"$f":"IF(Z16=\"y\",BE$14,IF(AND(Z16>0,Z16<=1),Z16*BE$14,\"\"))","v":""},{"$f":"IF(AA16=\"y\",BF$14,IF(AND(AA16>0,AA16<=1),AA16*BF$14,\"\"))","v":""},{"$f":"IF(AB16=\"y\",BG$14,IF(AND(AB16>0,AB16<=1),AB16*BG$14,\"\"))","v":""},{"$f":"IF(AC16=\"y\",BH$14,IF(AND(AC16>0,AC16<=1),AC16*BH$14,\"\"))","v":""},{"$f":"IF(AD16=\"y\",BI$14,IF(AND(AD16>0,AD16<=1),AD16*BI$14,\"\"))","v":""},{"$f":"IF(AE16=\"y\",BJ$14,IF(AND(AE16>0,AE16<=1),AE16*BJ$14,\"\"))","v":""},{"$f":"IF(AF16=\"y\",BK$14,IF(AND(AF16>0,AF16<=1),AF16*BK$14,\"\"))","v":""},{"$f":"IF(AG16=\"y\",BL$14,IF(AND(AG16>0,AG16<=1),AG16*BL$14,\"\"))","v":""},{"$f":"IF(AH16=\"y\",BM$14,IF(AND(AH16>0,AH16<=1),AH16*BM$14,\"\"))","v":""},{"$f":"IF(AI16=\"y\",BN$14,IF(AND(AI16>0,AI16<=1),AI16*BN$14,\"\"))","v":""},{"$f":"IF(AJ16=\"y\",BO$14,IF(AND(AJ16>0,AJ16<=1),AJ16*BO$14,\"\"))","v":""},{"$f":"IF(AK16=\"y\",BP$14,IF(AND(AK16>0,AK16<=1),AK16*BP$14,\"\"))","v":""},{"$f":"IF(AL16=\"y\",BQ$14,IF(AND(AL16>0,AL16<=1),AL16*BQ$14,\"\"))","v":""},{"$f":"IF(AM16=\"y\",BR$14,IF(AND(AM16>0,AM16<=1),AM16*BR$14,\"\"))","v":""},{"$f":"IF(AN16=\"y\",BS$14,IF(AND(AN16>0,AN16<=1),AN16*BS$14,\"\"))","v":""},{"$f":"IF(AO16=\"y\",BT$14,IF(AND(AO16>0,AO16<=1),AO16*BT$14,\"\"))","v":""},{"$f":"IF(AP16=\"y\",BU$14,IF(AND(AP16>0,AP16<=1),AP16*BU$14,\"\"))","v":""},{"$f":"IF(AQ16=\"y\",BV$14,IF(AND(AQ16>0,AQ16<=1),AQ16*BV$14,\"\"))","v":""},{"$f":"IF(AR16=\"y\",BW$14,IF(AND(AR16>0,AR16<=1),AR16*BW$14,\"\"))","v":""},{"$f":"IF(AS16=\"y\",BX$14,IF(AND(AS16>0,AS16<=1),AS16*BX$14,\"\"))","v":""},{"$f":"IF(AT16=\"y\",BY$14,IF(AND(AT16>0,AT16<=1),AT16*BY$14,\"\"))","v":""},{"$f":"IF(AU16=\"y\",BZ$14,IF(AND(AU16>0,AU16<=1),AU16*BZ$14,\"\"))","v":""},{"$f":"IF(AV16=\"y\",CA$14,IF(AND(AV16>0,AV16<=1),AV16*CA$14,\"\"))","v":""},{"$f":"IF(AW16=\"y\",CB$14,IF(AND(AW16>0,AW16<=1),AW16*CB$14,\"\"))","v":""},{"$f":"IF(AX16=\"y\",CC$14,IF(AND(AX16>0,AX16<=1),AX16*CC$14,\"\"))","v":""},{"$f":"IF(AY16=\"y\",CD$14,IF(AND(AY16>0,AY16<=1),AY16*CD$14,\"\"))","v":""},{"$f":"IF(AZ16=\"y\",CE$14,IF(AND(AZ16>0,AZ16<=1),AZ16*CE$14,\"\"))","v":""},{"$f":"SUM(BB16:CE16)","v":6047},null,13447359.901064975,4618888.7818365823,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH16:DK16)=V16,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RES_002","Reservoir",null,null,"Reservoir (2ML)",null,null,null,0,1809192.3637305703,null,{"$f":"IF(M17=\"\",1,VLOOKUP(M17,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1809192.3637305703,null,null,{"$f":"IF(P17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P17,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1809192.3637305703,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB17:CE17)","v":1546},null,"",1809192.3637305703,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH17:DK17)=V17,\"\",\"ERROR\")","v":""}]
[null,null,"HI_WPS 001","Pump Station",null,null,"Loggy Creek Pump Station Pump 1",null,null,null,0,303030.30303030298,null,{"$f":"IF(M18=\"\",1,VLOOKUP(M18,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},303030.30303030298,null,null,{"$f":"IF(P18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P18,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},303030.30303030298,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB18:CE18)","v":6047},null,225556.37405976412,77473.928970538851,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH18:DK18)=V18,\"\",\"ERROR\")","v":""}]
[null,null,"HI_WPS 002","Pump Station",null,null,"Loggy Creek Pump Station Pump 2",null,null,null,0,303030.30303030304,null,{"$f":"IF(M19=\"\",1,VLOOKUP(M19,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},303030.30303030304,null,null,{"$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$44,3,FALSE))),1)","v":1},303030.30303030304,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,225556.37405976417,77473.928970538866,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WPS 003","Pump Station",null,null,"Loggy Creek Pump Station Pump 3",null,null,null,0,303030.30303030304,null,{"$f":"IF(M20=\"\",1,VLOOKUP(M20,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},303030.30303030304,null,null,{"$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$44,3,FALSE))),1)","v":1},303030.30303030304,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W20=\"y\",BB$14,IF(AND(W20>0,W20<=1),W20*BB$14,\"\"))","v":4501},{"$f":"IF(X20=\"y\",BC$14,IF(AND(X20>0,X20<=1),X20*BC$14,\"\"))","v":1546},{"$f":"IF(Y20=\"y\",BD$14,IF(AND(Y20>0,Y20<=1),Y20*BD$14,\"\"))","v":""},{"$f":"IF(Z20=\"y\",BE$14,IF(AND(Z20>0,Z20<=1),Z20*BE$14,\"\"))","v":""},{"$f":"IF(AA20=\"y\",BF$14,IF(AND(AA20>0,AA20<=1),AA20*BF$14,\"\"))","v":""},{"$f":"IF(AB20=\"y\",BG$14,IF(AND(AB20>0,AB20<=1),AB20*BG$14,\"\"))","v":""},{"$f":"IF(AC20=\"y\",BH$14,IF(AND(AC20>0,AC20<=1),AC20*BH$14,\"\"))","v":""},{"$f":"IF(AD20=\"y\",BI$14,IF(AND(AD20>0,AD20<=1),AD20*BI$14,\"\"))","v":""},{"$f":"IF(AE20=\"y\",BJ$14,IF(AND(AE20>0,AE20<=1),AE20*BJ$14,\"\"))","v":""},{"$f":"IF(AF20=\"y\",BK$14,IF(AND(AF20>0,AF20<=1),AF20*BK$14,\"\"))","v":""},{"$f":"IF(AG20=\"y\",BL$14,IF(AND(AG20>0,AG20<=1),AG20*BL$14,\"\"))","v":""},{"$f":"IF(AH20=\"y\",BM$14,IF(AND(AH20>0,AH20<=1),AH20*BM$14,\"\"))","v":""},{"$f":"IF(AI20=\"y\",BN$14,IF(AND(AI20>0,AI20<=1),AI20*BN$14,\"\"))","v":""},{"$f":"IF(AJ20=\"y\",BO$14,IF(AND(AJ20>0,AJ20<=1),AJ20*BO$14,\"\"))","v":""},{"$f":"IF(AK20=\"y\",BP$14,IF(AND(AK20>0,AK20<=1),AK20*BP$14,\"\"))","v":""},{"$f":"IF(AL20=\"y\",BQ$14,IF(AND(AL20>0,AL20<=1),AL20*BQ$14,\"\"))","v":""},{"$f":"IF(AM20=\"y\",BR$14,IF(AND(AM20>0,AM20<=1),AM20*BR$14,\"\"))","v":""},{"$f":"IF(AN20=\"y\",BS$14,IF(AND(AN20>0,AN20<=1),AN20*BS$14,\"\"))","v":""},{"$f":"IF(AO20=\"y\",BT$14,IF(AND(AO20>0,AO20<=1),AO20*BT$14,\"\"))","v":""},{"$f":"IF(AP20=\"y\",BU$14,IF(AND(AP20>0,AP20<=1),AP20*BU$14,\"\"))","v":""},{"$f":"IF(AQ20=\"y\",BV$14,IF(AND(AQ20>0,AQ20<=1),AQ20*BV$14,\"\"))","v":""},{"$f":"IF(AR20=\"y\",BW$14,IF(AND(AR20>0,AR20<=1),AR20*BW$14,\"\"))","v":""},{"$f":"IF(AS20=\"y\",BX$14,IF(AND(AS20>0,AS20<=1),AS20*BX$14,\"\"))","v":""},{"$f":"IF(AT20=\"y\",BY$14,IF(AND(AT20>0,AT20<=1),AT20*BY$14,\"\"))","v":""},{"$f":"IF(AU20=\"y\",BZ$14,IF(AND(AU20>0,AU20<=1),AU20*BZ$14,\"\"))","v":""},{"$f":"IF(AV20=\"y\",CA$14,IF(AND(AV20>0,AV20<=1),AV20*CA$14,\"\"))","v":""},{"$f":"IF(AW20=\"y\",CB$14,IF(AND(AW20>0,AW20<=1),AW20*CB$14,\"\"))","v":""},{"$f":"IF(AX20=\"y\",CC$14,IF(AND(AX20>0,AX20<=1),AX20*CC$14,\"\"))","v":""},{"$f":"IF(AY20=\"y\",CD$14,IF(AND(AY20>0,AY20<=1),AY20*CD$14,\"\"))","v":""},{"$f":"IF(AZ20=\"y\",CE$14,IF(AND(AZ20>0,AZ20<=1),AZ20*CE$14,\"\"))","v":""},6047,null,225556.37405976417,77473.928970538866,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FM_001","Flow Meter",null,null,"TI Supply Flow Meter",null,null,null,0,5435.2331606217622,null,{"$f":"IF(M21=\"\",1,VLOOKUP(M21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5435.2331606217622,null,null,{"$f":"IF(P21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P21,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5435.2331606217622,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,5435.2331606217622,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FM_001","Flow Meter",null,null,"High Level Supply Flow Meter",null,null,null,0,5435.2331606217622,null,{"$f":"IF(M22=\"\",1,VLOOKUP(M22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5435.2331606217622,null,null,{"$f":"IF(P22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P22,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5435.2331606217622,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,5435.2331606217622,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GEN 001","Generator",null,null,"Backup Generator for High Lift Pumps",null,null,null,0,63636.363636363632,null,{"$f":"IF(M23=\"\",1,VLOOKUP(M23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},63636.363636363632,null,null,{"$f":"IF(P23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P23,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63636.363636363632,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,63636.363636363632,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RES_001","Clarifier",null,null,"Clarifier (10ML)",null,null,null,0,3454545.4545454499,null,{"$f":"IF(M24=\"\",1,VLOOKUP(M24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3454545.4545454499,null,null,{"$f":"IF(P24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P24,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3454545.4545454499,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,3454545.4545454499,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RES_002","Reservoir",null,null,"Reservoir (4ML)",null,null,null,0,2808074.0787564772,null,{"$f":"IF(M25=\"\",1,VLOOKUP(M25,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2808074.0787564772,null,null,{"$f":"IF(P25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P25,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2808074.0787564772,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,2808074.0787564772,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RES_003","Reservoir",null,null,"Reservoir (1ML)",null,null,null,0,904596.72538860131,null,{"$f":"IF(M26=\"\",1,VLOOKUP(M26,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},904596.72538860131,null,null,{"$f":"IF(P26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P26,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},904596.72538860131,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,904596.72538860131,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WPS 001","Pump Station",null,null,"Low Lift Pump Station 1",null,null,null,0,68181.818181818206,null,{"$f":"IF(M27=\"\",1,VLOOKUP(M27,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},68181.818181818206,null,null,{"$f":"IF(P27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P27,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68181.818181818206,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,68181.818181818206,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WPS 002","Pump Station",null,null,"Low Lift Pump Station 2",null,null,null,0,68181.818181818177,null,{"$f":"IF(M28=\"\",1,VLOOKUP(M28,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},68181.818181818177,null,null,{"$f":"IF(P28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P28,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68181.818181818177,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,68181.818181818177,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WPS 003","Pump Station",null,null,"High Lift Pump Station 1",null,null,null,0,68181.818181818177,null,{"$f":"IF(M29=\"\",1,VLOOKUP(M29,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},68181.818181818177,null,null,{"$f":"IF(P29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P29,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68181.818181818177,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,68181.818181818177,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WPS 004","Pump Station",null,null,"High Lift Pump Station 2",null,null,null,0,68181.818181818177,null,{"$f":"IF(M30=\"\",1,VLOOKUP(M30,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},68181.818181818177,null,null,{"$f":"IF(P30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P30,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68181.818181818177,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,68181.818181818177,"","","","","","","","","","","","","","",{"$f":"IF(BQ30=\"\",\"\",(BQ30/$CF30)*$V30)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"FWS_02","Water Treatment",null,null,"Upgrade filtration at Loggy Creek",null,null,null,0,7272727.2727272697,null,{"$f":"IF(M31=\"\",1,VLOOKUP(M31,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7272727.2727272697,null,null,{"$f":"IF(P31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P31,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7272727.2727272697,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,{"$f":"IF(BB31=\"\",\"\",(BB31/$CF31)*$V31)","v":5413352.9774343381},1859374.2952929321,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K32*I32","v":0},null,{"$f":"IF(M32=\"\",1,VLOOKUP(M32,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P32,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 109","Water Main","UPVC",null,"",null,17.911200000000001,150,0,3750.1297936449778,null,{"$f":"IF(M33=\"\",1,VLOOKUP(M33,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3750.1297936449778,null,null,{"$f":"IF(P33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P33,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3750.1297936449778,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",3750.1297936449778,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 110","Water Main","UPVC",null,"",null,44.871499999999997,150,0,9394.8992129976286,null,{"$f":"IF(M34=\"\",1,VLOOKUP(M34,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9394.8992129976286,null,null,{"$f":"IF(P34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P34,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9394.8992129976286,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",9394.8992129976286,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 111","Water Main","UPVC",null,"",null,71.151200000000003,150,0,14894.076582257376,null,{"$f":"IF(M35=\"\",1,VLOOKUP(M35,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},14894.076582257376,null,null,{"$f":"IF(P35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P35,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14894.076582257376,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",14894.076582257376,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 112","Water Main","UPVC",null,"",null,71.832599999999999,150,0,15035.807879605627,null,{"$f":"IF(M36=\"\",1,VLOOKUP(M36,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},15035.807879605627,null,null,{"$f":"IF(P36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P36,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15035.807879605627,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",15035.807879605627,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 113","Water Main","UPVC",null,"",null,71.867199999999997,150,0,15044.386143119104,null,{"$f":"IF(M37=\"\",1,VLOOKUP(M37,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},15044.386143119104,null,null,{"$f":"IF(P37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P37,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15044.386143119104,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",15044.386143119104,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 114","Water Main","UPVC",null,"",null,18.883800000000001,150,0,3952.4816301061887,null,{"$f":"IF(M38=\"\",1,VLOOKUP(M38,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3952.4816301061887,null,null,{"$f":"IF(P38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P38,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3952.4816301061887,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",3952.4816301061887,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 115","Water Main","UPVC",null,"",null,124.06,150,0,25979.25523596635,null,{"$f":"IF(M39=\"\",1,VLOOKUP(M39,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},25979.25523596635,null,null,{"$f":"IF(P39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P39,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25979.25523596635,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",25979.25523596635,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 116","Water Main","UPVC",null,"",null,135.995,150,0,28532.15892194759,null,{"$f":"IF(M40=\"\",1,VLOOKUP(M40,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},28532.15892194759,null,null,{"$f":"IF(P40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P40,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28532.15892194759,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",28532.15892194759,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 117","Water Main","UPVC",null,"",null,154.47200000000001,150,0,32411.215108606313,null,{"$f":"IF(M41=\"\",1,VLOOKUP(M41,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},32411.215108606313,null,null,{"$f":"IF(P41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P41,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32411.215108606313,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",32411.215108606313,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 118","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,984.58199999999999,300,0,773792.90591938223,null,{"$f":"IF(M42=\"\",1,VLOOKUP(M42,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},773792.90591938223,null,null,{"$f":"IF(P42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P42,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},773792.90591938223,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,773792.90591938223,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 119","Water Main","UPVC",null,"",null,71.192400000000006,150,0,14937.306923522538,null,{"$f":"IF(M43=\"\",1,VLOOKUP(M43,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},14937.306923522538,null,null,{"$f":"IF(P43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P43,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14937.306923522538,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",14937.306923522538,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 120","Water Main","UPVC",null,"",null,59.588000000000001,150,0,12502.914651810905,null,{"$f":"IF(M44=\"\",1,VLOOKUP(M44,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},12502.914651810905,null,null,{"$f":"IF(P44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P44,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12502.914651810905,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",12502.914651810905,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 121","Water Main","UPVC",null,"",null,24.815200000000001,150,0,5173.5401836902965,null,{"$f":"IF(M45=\"\",1,VLOOKUP(M45,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5173.5401836902965,null,null,{"$f":"IF(P45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P45,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5173.5401836902965,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",5173.5401836902965,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 122","Water Main","UPVC",null,"",null,1695.16,300,0,1332836.086798586,null,{"$f":"IF(M46=\"\",1,VLOOKUP(M46,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1332836.086798586,null,null,{"$f":"IF(P46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P46,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1332836.086798586,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,992077.92734917067,340758.15944941528,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 123","Water Main","UPVC",null,"",null,1681.95,150,0,352652.77882774366,null,{"$f":"IF(M47=\"\",1,VLOOKUP(M47,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},352652.77882774366,null,null,{"$f":"IF(P47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P47,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},352652.77882774366,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,262492.17091180326,90160.607915940433,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE47=\"\",\"\",(CE47/$CF47)*$V47)","v":""},""]
[null,null,"HI_WM 124","Water Main","UPVC",null,"",null,1491.95,150,0,312590.09902682545,null,{"$f":"IF(M48=\"\",1,VLOOKUP(M48,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},312590.09902682545,null,null,{"$f":"IF(P48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P48,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},312590.09902682545,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,{"$f":"IF(BB48=\"\",\"\",(BB48/$CF48)*$V48)","v":232672.07470146209},79918.024325363353,"","","","","","","","","","","","","","",{"$f":"IF(BR48=\"\",\"\",(BR48/$CF48)*$V48)","v":""},"","","","","","","","","","","","","",""]
[null,null,"HI_WM 125","Water Main","UPVC",null,"",null,21.384399999999999,300,0,16818.17074000385,null,{"$f":"IF(M49=\"\",1,VLOOKUP(M49,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16818.17074000385,null,null,{"$f":"IF(P49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P49,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16818.17074000385,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,12518.370514429855,4299.8002255739966,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 131","Water Main","UPVC",null,"",null,17.157299999999999,300,0,13479.548757007862,null,{"$f":"IF(M50=\"\",1,VLOOKUP(M50,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},13479.548757007862,null,null,{"$f":"IF(P50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P50,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13479.548757007862,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,10033.313867255232,3446.2348897526308,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 132","Water Main","UPVC",null,"",null,3.98834,300,0,3119.0669170747342,null,{"$f":"IF(M51=\"\",1,VLOOKUP(M51,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3119.0669170747342,null,null,{"$f":"IF(P51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P51,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3119.0669170747342,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,2321.6339000749758,797.43301699975848,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 133","Water Main","UPVC",null,"",null,5.4511099999999999,300,0,4269.9053282627947,null,{"$f":"IF(M52=\"\",1,VLOOKUP(M52,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4269.9053282627947,null,null,{"$f":"IF(P52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P52,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4269.9053282627947,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,3178.244399290696,1091.6609289720989,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 134","Water Main","UPVC",null,"",null,3.2604199999999999,300,0,2564.354744024934,null,{"$f":"IF(M53=\"\",1,VLOOKUP(M53,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2564.354744024934,null,null,{"$f":"IF(P53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P53,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2564.354744024934,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,1908.741640955222,655.613103069712,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 135","Water Main","UPVC",null,"",null,3.3914599999999999,300,0,2667.6299740052777,null,{"$f":"IF(M54=\"\",1,VLOOKUP(M54,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2667.6299740052777,null,null,{"$f":"IF(P54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P54,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2667.6299740052777,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,1985.6131160902521,682.01685791502564,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 136","Water Main","UPVC",null,"",null,1.52616,300,0,1200.4334859362818,null,{"$f":"IF(M55=\"\",1,VLOOKUP(M55,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1200.4334859362818,null,null,{"$f":"IF(P55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P55,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1200.4334859362818,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,893.52590047944511,306.90758545683678,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 137","Water Main","UPVC",null,"",null,3.4004699999999999,300,0,2674.7974814037716,null,{"$f":"IF(M56=\"\",1,VLOOKUP(M56,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2674.7974814037716,null,null,{"$f":"IF(P56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P56,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2674.7974814037716,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,1990.9481501237599,683.84933128001182,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 138","Water Main","UPVC",null,"",null,1.4367399999999999,300,0,1130.1420318941064,null,{"$f":"IF(M57=\"\",1,VLOOKUP(M57,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1130.1420318941064,null,null,{"$f":"IF(P57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P57,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1130.1420318941064,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,841.20543832567762,288.93659356842875,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 139","Water Main","UPVC",null,"",null,8.2639700000000005,300,0,6482.5903181436997,null,{"$f":"IF(M58=\"\",1,VLOOKUP(M58,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6482.5903181436997,null,null,{"$f":"IF(P58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P58,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6482.5903181436997,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,4825.2255700289052,1657.3647481147943,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 140","Water Main","UPVC",null,"",null,4.1297199999999998,300,0,3229.1126988578258,null,{"$f":"IF(M59=\"\",1,VLOOKUP(M59,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3229.1126988578258,null,null,{"$f":"IF(P59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P59,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3229.1126988578258,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,2403.5449408895443,825.56775796828163,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 141","Water Main","UPVC",null,"",null,146.221,300,0,114980.74047921986,null,{"$f":"IF(M60=\"\",1,VLOOKUP(M60,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},114980.74047921986,null,null,{"$f":"IF(P60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P60,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},114980.74047921986,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,85584.308400358626,29396.432078861242,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 142","Water Main","UPVC",null,"",null,4.8214300000000003,300,0,3792.7566879873775,null,{"$f":"IF(M61=\"\",1,VLOOKUP(M61,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3792.7566879873775,null,null,{"$f":"IF(P61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P61,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3792.7566879873775,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,2823.0854725700656,969.67121541731206,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 143","Water Main","UPVC",null,"",null,4.4651100000000001,300,0,3512.6517252763274,null,{"$f":"IF(M62=\"\",1,VLOOKUP(M62,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3512.6517252763274,null,null,{"$f":"IF(P62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P62,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3512.6517252763274,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,2614.5932554107408,898.05846986558674,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 144","Water Main","UPVC",null,"",null,1874.69,300,0,1474042.9816965577,null,{"$f":"IF(M63=\"\",1,VLOOKUP(M63,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1474042.9816965577,null,null,{"$f":"IF(P63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P63,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1474042.9816965577,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,1097183.3075270723,376859.67416948546,"","","","","","","","","","","","","",{"$f":"IF(BQ63=\"\",\"\",(BQ63/$CF63)*$V63)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"HI_WM 145","Water Main","UPVC",null,"",null,29.288799999999998,300,0,23034.717110970603,null,{"$f":"IF(M64=\"\",1,VLOOKUP(M64,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},23034.717110970603,null,null,{"$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$44,3,FALSE))),1)","v":1},23034.717110970603,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6047,null,{"$f":"IF(BB64=\"\",\"\",(BB64/$CF64)*$V64)","v":17145.569987841685},5889.1471231289161,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 148","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,32.416200000000003,300,0,25383.855232610807,null,{"$f":"IF(M65=\"\",1,VLOOKUP(M65,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},25383.855232610807,null,null,{"$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$44,3,FALSE))),1)","v":1},25383.855232610807,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,25383.855232610807,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 149","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,702.35400000000004,300,0,550821.27610630565,null,{"$f":"IF(M66=\"\",1,VLOOKUP(M66,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},550821.27610630565,null,null,{"$f":"IF(P66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P66,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},550821.27610630565,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,550821.27610630565,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WM 150","Water Main","UPVC",null,"",null,509.709,150,0,106535.84007276446,null,{"$f":"IF(M67=\"\",1,VLOOKUP(M67,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},106535.84007276446,null,null,{"$f":"IF(P67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P67,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},106535.84007276446,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",106535.84007276446,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ67=\"\",\"\",(BZ67/$CF67)*$V67)","v":""},"","","","","",""]
[null,null,"HI_WM 151","Water Main","UPVC",null,"",null,29.299399999999999,150,0,6118.7369452766861,null,{"$f":"IF(M68=\"\",1,VLOOKUP(M68,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6118.7369452766861,null,null,{"$f":"IF(P68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P68,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6118.7369452766861,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",6118.7369452766861,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SUM_WM 001","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,1977.71,300,0,1551887.8884464323,null,{"$f":"IF(M69=\"\",1,VLOOKUP(M69,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1551887.8884464323,null,null,{"$f":"IF(P69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P69,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1551887.8884464323,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1551887.8884464323,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 007","Water Main","AC",null,"Underground",null,203.304,150,0,42534.147165461618,null,{"$f":"IF(M70=\"\",1,VLOOKUP(M70,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},42534.147165461618,null,null,{"$f":"IF(P70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P70,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42534.147165461618,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,42534.147165461618,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 009","Water Main","DICL",null,"Supply from Clarifier to 1ML Reservoir",null,2.0293999999999999,250,0,881.42050346284168,null,{"$f":"IF(M71=\"\",1,VLOOKUP(M71,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},881.42050346284168,null,null,{"$f":"IF(P71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P71,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},881.42050346284168,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,881.42050346284168,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 014","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,85.573899999999995,300,0,67181.970789141327,null,{"$f":"IF(M72=\"\",1,VLOOKUP(M72,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},67181.970789141327,null,null,{"$f":"IF(P72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P72,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67181.970789141327,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,67181.970789141327,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 015","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,94.0411,300,0,73515.810605514052,null,{"$f":"IF(M73=\"\",1,VLOOKUP(M73,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},73515.810605514052,null,null,{"$f":"IF(P73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P73,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73515.810605514052,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,73515.810605514052,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 016","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,279.01,300,0,218846.75570989956,null,{"$f":"IF(M74=\"\",1,VLOOKUP(M74,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},218846.75570989956,null,null,{"$f":"IF(P74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P74,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},218846.75570989956,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,218846.75570989956,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 017","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,373.43,300,0,293301.17469590349,null,{"$f":"IF(M75=\"\",1,VLOOKUP(M75,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},293301.17469590349,null,null,{"$f":"IF(P75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P75,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},293301.17469590349,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,293301.17469590349,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 018","Water Main","UPVC",null,"Supply from HI 2ML reservoir to Clarifier on TI",null,742.70299999999997,300,0,583172.24787028809,null,{"$f":"IF(M76=\"\",1,VLOOKUP(M76,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},583172.24787028809,null,null,{"$f":"IF(P76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P76,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},583172.24787028809,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,583172.24787028809,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 019","Water Main","AC",null,"Underground",null,54.409199999999998,150,0,11408.099680618247,null,{"$f":"IF(M77=\"\",1,VLOOKUP(M77,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},11408.099680618247,null,null,{"$f":"IF(P77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P77,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11408.099680618247,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,11408.099680618247,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 020","Water Main","AC",null,"Underground",null,147.74100000000001,150,0,30966.378144783434,null,{"$f":"IF(M78=\"\",1,VLOOKUP(M78,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},30966.378144783434,null,null,{"$f":"IF(P78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P78,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30966.378144783434,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,30966.378144783434,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 022","Water Main","AC",null,"Underground",null,7.4076599999999999,225,{"$f":"IF(H79=TYPE1,VLOOKUP(J79,WaterUnitrates1,2,FALSE),IF(H79=TYPE2,VLOOKUP(J79,Unitrates2,2,FALSE),0))","v":0},1932.8885229093703,null,{"$f":"IF(M79=\"\",1,VLOOKUP(M79,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1932.8885229093703,null,null,{"$f":"IF(P79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P79,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1932.8885229093703,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1932.8885229093703,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 023","Water Main","AC",null,"Underground",null,261.03800000000001,225,0,68055.781445179135,null,{"$f":"IF(M80=\"\",1,VLOOKUP(M80,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L80*N80","v":68055.781445179135},null,null,{"$f":"IF(P80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R80=\"\",0,R80*10000*Q80)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O80+S80)*U80,0)","v":68055.781445179135},"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,68055.781445179135,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 024","Water Main","AC",null,"Underground",null,2.4575499999999999,225,0,641.31937497463798,null,{"$f":"IF(M81=\"\",1,VLOOKUP(M81,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},641.31937497463798,null,null,{"$f":"IF(P81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P81,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},641.31937497463798,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,{"$f":"IF(BB81=\"\",\"\",(BB81/$CF81)*$V81)","v":641.31937497463798},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 030","Water Main","AC",null,"Underground",null,15.276,225,0,3986.2558568730951,null,{"$f":"IF(M82=\"\",1,VLOOKUP(M82,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3986.2558568730951,null,null,{"$f":"IF(P82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P82,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3986.2558568730951,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB82:CE82)","v":4501},null,3986.2558568730951,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH82:DK82)=V82,\"\",\"ERROR\")","v":""}]
[null,null,"TI_WM 031","Water Main","DICL",null,"Supply from Clarifier to 1ML Reservoir",null,18.748699999999999,250,0,8189.884521967856,null,{"$f":"IF(M83=\"\",1,VLOOKUP(M83,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8189.884521967856,null,null,{"$f":"IF(P83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P83,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8189.884521967856,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,8189.884521967856,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 032","Water Main","DICL",null,"Supply from Clarifier to 1ML Reservoir",null,5.8767699999999996,250,0,2568.3057531377658,null,{"$f":"IF(M84=\"\",1,VLOOKUP(M84,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2568.3057531377658,null,null,{"$f":"IF(P84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P84,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2568.3057531377658,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W84=\"y\",BB$14,IF(AND(W84>0,W84<=1),W84*BB$14,\"\"))","v":4501},{"$f":"IF(X84=\"y\",BC$14,IF(AND(X84>0,X84<=1),X84*BC$14,\"\"))","v":""},{"$f":"IF(Y84=\"y\",BD$14,IF(AND(Y84>0,Y84<=1),Y84*BD$14,\"\"))","v":""},{"$f":"IF(Z84=\"y\",BE$14,IF(AND(Z84>0,Z84<=1),Z84*BE$14,\"\"))","v":""},{"$f":"IF(AA84=\"y\",BF$14,IF(AND(AA84>0,AA84<=1),AA84*BF$14,\"\"))","v":""},{"$f":"IF(AB84=\"y\",BG$14,IF(AND(AB84>0,AB84<=1),AB84*BG$14,\"\"))","v":""},{"$f":"IF(AC84=\"y\",BH$14,IF(AND(AC84>0,AC84<=1),AC84*BH$14,\"\"))","v":""},{"$f":"IF(AD84=\"y\",BI$14,IF(AND(AD84>0,AD84<=1),AD84*BI$14,\"\"))","v":""},{"$f":"IF(AE84=\"y\",BJ$14,IF(AND(AE84>0,AE84<=1),AE84*BJ$14,\"\"))","v":""},{"$f":"IF(AF84=\"y\",BK$14,IF(AND(AF84>0,AF84<=1),AF84*BK$14,\"\"))","v":""},{"$f":"IF(AG84=\"y\",BL$14,IF(AND(AG84>0,AG84<=1),AG84*BL$14,\"\"))","v":""},{"$f":"IF(AH84=\"y\",BM$14,IF(AND(AH84>0,AH84<=1),AH84*BM$14,\"\"))","v":""},{"$f":"IF(AI84=\"y\",BN$14,IF(AND(AI84>0,AI84<=1),AI84*BN$14,\"\"))","v":""},{"$f":"IF(AJ84=\"y\",BO$14,IF(AND(AJ84>0,AJ84<=1),AJ84*BO$14,\"\"))","v":""},{"$f":"IF(AK84=\"y\",BP$14,IF(AND(AK84>0,AK84<=1),AK84*BP$14,\"\"))","v":""},{"$f":"IF(AL84=\"y\",BQ$14,IF(AND(AL84>0,AL84<=1),AL84*BQ$14,\"\"))","v":""},{"$f":"IF(AM84=\"y\",BR$14,IF(AND(AM84>0,AM84<=1),AM84*BR$14,\"\"))","v":""},{"$f":"IF(AN84=\"y\",BS$14,IF(AND(AN84>0,AN84<=1),AN84*BS$14,\"\"))","v":""},{"$f":"IF(AO84=\"y\",BT$14,IF(AND(AO84>0,AO84<=1),AO84*BT$14,\"\"))","v":""},{"$f":"IF(AP84=\"y\",BU$14,IF(AND(AP84>0,AP84<=1),AP84*BU$14,\"\"))","v":""},{"$f":"IF(AQ84=\"y\",BV$14,IF(AND(AQ84>0,AQ84<=1),AQ84*BV$14,\"\"))","v":""},{"$f":"IF(AR84=\"y\",BW$14,IF(AND(AR84>0,AR84<=1),AR84*BW$14,\"\"))","v":""},{"$f":"IF(AS84=\"y\",BX$14,IF(AND(AS84>0,AS84<=1),AS84*BX$14,\"\"))","v":""},{"$f":"IF(AT84=\"y\",BY$14,IF(AND(AT84>0,AT84<=1),AT84*BY$14,\"\"))","v":""},{"$f":"IF(AU84=\"y\",BZ$14,IF(AND(AU84>0,AU84<=1),AU84*BZ$14,\"\"))","v":""},{"$f":"IF(AV84=\"y\",CA$14,IF(AND(AV84>0,AV84<=1),AV84*CA$14,\"\"))","v":""},{"$f":"IF(AW84=\"y\",CB$14,IF(AND(AW84>0,AW84<=1),AW84*CB$14,\"\"))","v":""},{"$f":"IF(AX84=\"y\",CC$14,IF(AND(AX84>0,AX84<=1),AX84*CC$14,\"\"))","v":""},{"$f":"IF(AY84=\"y\",CD$14,IF(AND(AY84>0,AY84<=1),AY84*CD$14,\"\"))","v":""},{"$f":"IF(AZ84=\"y\",CE$14,IF(AND(AZ84>0,AZ84<=1),AZ84*CE$14,\"\"))","v":""},4501,null,2568.3057531377658,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 033","Water Main","",null,"Line connecting 4ML to1ML",null,12.0717,300,0,9437.0618726062858,null,{"$f":"IF(M85=\"\",1,VLOOKUP(M85,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9437.0618726062858,null,null,{"$f":"IF(P85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P85,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9437.0618726062858,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,9437.0618726062858,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 034","Water Main","",null,"Line connecting 4ML to1ML",null,226.27699999999999,300,0,177786.30034816833,null,{"$f":"IF(M86=\"\",1,VLOOKUP(M86,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},177786.30034816833,null,null,{"$f":"IF(P86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P86,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},177786.30034816833,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,177786.30034816833,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 035","Water Main","",null,"Line connecting 4ML to1ML",null,14.440099999999999,300,0,11288.430480886978,null,{"$f":"IF(M87=\"\",1,VLOOKUP(M87,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},11288.430480886978,null,null,{"$f":"IF(P87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P87,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11288.430480886978,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,11288.430480886978,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 036","Water Main","",null,"Supply from 1ML Reservoir to Town",null,21.906199999999998,300,0,17230.535848796681,null,{"$f":"IF(M88=\"\",1,VLOOKUP(M88,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},17230.535848796681,null,null,{"$f":"IF(P88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P88,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17230.535848796681,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,17230.535848796681,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 037","Water Main","",null,"Line connecting 4ML to1ML",null,7.8752000000000004,300,0,6176.2663256739024,null,{"$f":"IF(M89=\"\",1,VLOOKUP(M89,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6176.2663256739024,null,null,{"$f":"IF(P89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P89,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6176.2663256739024,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,6176.2663256739024,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 038","Water Main","",null,"Line connecting 4ML to1ML",null,2.0708199999999999,300,0,1618.843338250945,null,{"$f":"IF(M90=\"\",1,VLOOKUP(M90,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1618.843338250945,null,null,{"$f":"IF(P90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P90,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1618.843338250945,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1618.843338250945,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 039","Water Main","UPVC",null,"Underground",null,294.22399999999999,300,0,231324.73023401885,null,{"$f":"IF(M91=\"\",1,VLOOKUP(M91,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},231324.73023401885,null,null,{"$f":"IF(P91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P91,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},231324.73023401885,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,231324.73023401885,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 040","Water Main","UPVC",null,"Underground",null,125.547,300,0,98233.953030028322,null,{"$f":"IF(M92=\"\",1,VLOOKUP(M92,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},98233.953030028322,null,null,{"$f":"IF(P92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P92,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},98233.953030028322,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,98233.953030028322,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 041","Water Main","UPVC",null,"Underground",null,12.482900000000001,300,0,9758.999694905775,null,{"$f":"IF(M93=\"\",1,VLOOKUP(M93,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9758.999694905775,null,null,{"$f":"IF(P93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P93,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9758.999694905775,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,9758.999694905775,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 042","Water Main","UPVC",null,"Underground",null,5.7766500000000001,300,0,4516.2764154705392,null,{"$f":"IF(M94=\"\",1,VLOOKUP(M94,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4516.2764154705392,null,null,{"$f":"IF(P94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P94,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4516.2764154705392,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,4516.2764154705392,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 043","Water Main","UPVC",null,"Underground",null,37.78,250,0,16513.960548089897,null,{"$f":"IF(M95=\"\",1,VLOOKUP(M95,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16513.960548089897,null,null,{"$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$44,3,FALSE))),1)","v":1},16513.960548089897,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,16513.960548089897,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX95=\"\",\"\",(BX95/$CF95)*$V95)","v":""},"","","","","","","",""]
[null,null,"TI_WM 044","Water Main","UPVC",null,"Underground",null,14.5418,250,0,6356.3284584131807,null,{"$f":"IF(M96=\"\",1,VLOOKUP(M96,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6356.3284584131807,null,null,{"$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$44,3,FALSE))),1)","v":1},6356.3284584131807,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,6356.3284584131807,"","","","","","","","","","","","","","","",{"$f":"IF(BR96=\"\",\"\",(BR96/$CF96)*$V96)","v":""},"","","","","","","","","","","","","",""]
[null,null,"TI_WM 065","Water Main","AC",null,"Underground",null,25.610900000000001,150,0,5346.0843066882653,null,{"$f":"IF(M97=\"\",1,VLOOKUP(M97,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5346.0843066882653,null,null,{"$f":"IF(P97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P97,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5346.0843066882653,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,5346.0843066882653,"","","","","","","","","","","","","",{"$f":"IF(BP97=\"\",\"\",(BP97/$CF97)*$V97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 066","Water Main","AC",null,"Underground",null,33.446899999999999,150,0,6998.0948387713788,null,{"$f":"IF(M98=\"\",1,VLOOKUP(M98,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6998.0948387713788,null,null,{"$f":"IF(P98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P98,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6998.0948387713788,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,{"$f":"IF(BB98=\"\",\"\",(BB98/$CF98)*$V98)","v":6998.0948387713788},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 073","Water Main","AC",null,"Underground",null,141.852,150,0,29682.15093417796,null,{"$f":"IF(M99=\"\",1,VLOOKUP(M99,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},29682.15093417796,null,null,{"$f":"IF(P99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P99,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29682.15093417796,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,29682.15093417796,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 086","Water Main","CI",null,"",null,65.600300000000004,75,0,7013.6554156955071,null,{"$f":"IF(M100=\"\",1,VLOOKUP(M100,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7013.6554156955071,null,null,{"$f":"IF(P100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P100,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7013.6554156955071,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,7013.6554156955071,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 087","Water Main","AC",null,"",null,135.721,100,0,23590.572930095674,null,{"$f":"IF(M101=\"\",1,VLOOKUP(M101,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},23590.572930095674,null,null,{"$f":"IF(P101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P101,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23590.572930095674,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,23590.572930095674,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 089","Water Main","BB",null,"",null,11.9405,100,0,2074.3996621390374,null,{"$f":"IF(M102=\"\",1,VLOOKUP(M102,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2074.3996621390374,null,null,{"$f":"IF(P102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P102,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2074.3996621390374,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,2074.3996621390374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 090","Water Main","BB",null,"",null,25.3672,100,0,4406.943738408384,null,{"$f":"IF(M103=\"\",1,VLOOKUP(M103,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4406.943738408384,null,null,{"$f":"IF(P103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P103,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4406.943738408384,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,4406.943738408384,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 133","Water Main","AC",null,"Underground",null,11.9269,100,0,2085.3496940257846,null,{"$f":"IF(M104=\"\",1,VLOOKUP(M104,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2085.3496940257846,null,null,{"$f":"IF(P104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P104,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2085.3496940257846,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,2085.3496940257846,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 134","Water Main","AC",null,"Underground",null,39.815100000000001,100,0,6961.4048032203655,null,{"$f":"IF(M105=\"\",1,VLOOKUP(M105,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6961.4048032203655,null,null,{"$f":"IF(P105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P105,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6961.4048032203655,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,6961.4048032203655,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 135","Water Main","AC",null,"Underground",null,80.003,100,0,13987.991521068887,null,{"$f":"IF(M106=\"\",1,VLOOKUP(M106,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},13987.991521068887,null,null,{"$f":"IF(P106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P106,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13987.991521068887,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,13987.991521068887,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 136","Water Main","AC",null,"Underground",null,83.607799999999997,100,0,14618.337933419296,null,{"$f":"IF(M107=\"\",1,VLOOKUP(M107,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},14618.337933419296,null,null,{"$f":"IF(P107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P107,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14618.337933419296,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,14618.337933419296,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 141","Water Main","AC",null,"Underground",null,4.8601000000000001,150,0,1019.7083069090536,null,{"$f":"IF(M108=\"\",1,VLOOKUP(M108,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1019.7083069090536,null,null,{"$f":"IF(P108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P108,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1019.7083069090536,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1019.7083069090536,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 142","Water Main","AC",null,"Underground",null,301.21100000000001,150,0,63197.642261832283,null,{"$f":"IF(M109=\"\",1,VLOOKUP(M109,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},63197.642261832283,null,null,{"$f":"IF(P109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P109,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63197.642261832283,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,63197.642261832283,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 143","Water Main","AC",null,"Underground",null,35.518999999999998,150,0,7452.3129442588115,null,{"$f":"IF(M110=\"\",1,VLOOKUP(M110,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7452.3129442588115,null,null,{"$f":"IF(P110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P110,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7452.3129442588115,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,7452.3129442588115,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 144","Water Main","AC",null,"Underground",null,92.555800000000005,100,0,16079.305970730356,null,{"$f":"IF(M111=\"\",1,VLOOKUP(M111,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16079.305970730356,null,null,{"$f":"IF(P111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P111,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16079.305970730356,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,16079.305970730356,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 145","Water Main","AC",null,"Underground",null,9.3274399999999993,100,0,1620.4157661214022,null,{"$f":"IF(M112=\"\",1,VLOOKUP(M112,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1620.4157661214022,null,null,{"$f":"IF(P112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P112,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1620.4157661214022,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1620.4157661214022,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 146","Water Main","AC",null,"Underground",null,34.512599999999999,150,0,7194.9606759053104,null,{"$f":"IF(M113=\"\",1,VLOOKUP(M113,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7194.9606759053104,null,null,{"$f":"IF(P113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P113,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7194.9606759053104,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,7194.9606759053104,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 151","Water Main","AC",null,"Underground",null,39.709299999999999,200,0,10414.240982722187,null,{"$f":"IF(M114=\"\",1,VLOOKUP(M114,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10414.240982722187,null,null,{"$f":"IF(P114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P114,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10414.240982722187,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,10414.240982722187,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 152","Water Main","AC",null,"Underground",null,94.253699999999995,200,0,24719.172094519574,null,{"$f":"IF(M115=\"\",1,VLOOKUP(M115,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},24719.172094519574,null,null,{"$f":"IF(P115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P115,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24719.172094519574,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,24719.172094519574,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 153","Water Main","AC",null,"Underground",null,77.978399999999993,200,0,20450.787416419094,null,{"$f":"IF(M116=\"\",1,VLOOKUP(M116,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20450.787416419094,null,null,{"$f":"IF(P116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P116,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20450.787416419094,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,20450.787416419094,"","",{"$f":"IF(BE116=\"\",\"\",(BE116/$CF116)*$V116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE116=\"\",\"\",(CE116/$CF116)*$V116)","v":""},""]
[null,null,"TI_WM 154","Water Main","AC",null,"Underground",null,34.389000000000003,200,0,9018.9364338420164,null,{"$f":"IF(M117=\"\",1,VLOOKUP(M117,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9018.9364338420164,null,null,{"$f":"IF(P117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P117,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9018.9364338420164,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,{"$f":"IF(BB117=\"\",\"\",(BB117/$CF117)*$V117)","v":9018.9364338420164},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 155","Water Main","AC",null,"Underground",null,34.156599999999997,200,0,8957.9734991865334,null,{"$f":"IF(M118=\"\",1,VLOOKUP(M118,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8957.9734991865334,null,null,{"$f":"IF(P118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P118,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8957.9734991865334,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,8957.9734991865334,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 158","Water Main","AC",null,"Underground",null,23.001799999999999,225,0,6002.6764030918685,null,{"$f":"IF(M119=\"\",1,VLOOKUP(M119,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6002.6764030918685,null,null,{"$f":"IF(P119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P119,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6002.6764030918685,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,6002.6764030918685,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 159","Water Main","AC",null,"Underground",null,27.773599999999998,225,0,7247.9681097373477,null,{"$f":"IF(M120=\"\",1,VLOOKUP(M120,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7247.9681097373477,null,null,{"$f":"IF(P120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P120,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7247.9681097373477,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,7247.9681097373477,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 169","Water Main","UPVC",null,"Underground",null,9.4575200000000006,250,0,4133.9640171515712,null,{"$f":"IF(M121=\"\",1,VLOOKUP(M121,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4133.9640171515712,null,null,{"$f":"IF(P121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P121,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4133.9640171515712,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,4133.9640171515712,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 170","Water Main","UPVC",null,"Underground",null,9.2998799999999999,250,0,4065.058955691467,null,{"$f":"IF(M122=\"\",1,VLOOKUP(M122,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4065.058955691467,null,null,{"$f":"IF(P122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P122,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4065.058955691467,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,4065.058955691467,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 171","Water Main","UPVC",null,"Underground",null,76.923599999999993,250,0,33623.967722683374,null,{"$f":"IF(M123=\"\",1,VLOOKUP(M123,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33623.967722683374,null,null,{"$f":"IF(P123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P123,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33623.967722683374,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,33623.967722683374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 172","Water Main","UPVC",null,"Underground",null,49.882599999999996,250,0,21804.13905745951,null,{"$f":"IF(M124=\"\",1,VLOOKUP(M124,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},21804.13905745951,null,null,{"$f":"IF(P124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P124,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21804.13905745951,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,21804.13905745951,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 173","Water Main","UPVC",null,"Underground",null,14.4506,250,0,6316.4937699309376,null,{"$f":"IF(M125=\"\",1,VLOOKUP(M125,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6316.4937699309376,null,null,{"$f":"IF(P125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P125,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6316.4937699309376,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,6316.4937699309376,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 177","Water Main","AC",null,"Underground",null,114.676,100,0,19929.321830162371,null,{"$f":"IF(M126=\"\",1,VLOOKUP(M126,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},19929.321830162371,null,null,{"$f":"IF(P126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P126,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19929.321830162371,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,19929.321830162371,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 188","Water Main","BB",null,"Underground",null,54.224499999999999,100,0,9420.2100870168142,null,{"$f":"IF(M127=\"\",1,VLOOKUP(M127,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9420.2100870168142,null,null,{"$f":"IF(P127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P127,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9420.2100870168142,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,9420.2100870168142,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 189","Water Main","BB",null,"Underground",null,47.094000000000001,100,0,8181.4593692349936,null,{"$f":"IF(M128=\"\",1,VLOOKUP(M128,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8181.4593692349936,null,null,{"$f":"IF(P128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P128,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8181.4593692349936,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,8181.4593692349936,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 190","Water Main","BB",null,"Underground",null,9.7535799999999995,100,0,1694.4519910485053,null,{"$f":"IF(M129=\"\",1,VLOOKUP(M129,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1694.4519910485053,null,null,{"$f":"IF(P129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P129,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1694.4519910485053,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1694.4519910485053,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 252","Water Main","AC",null,"Underground",null,6.6348500000000001,150,0,1388.2589898873011,null,{"$f":"IF(M130=\"\",1,VLOOKUP(M130,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1388.2589898873011,null,null,{"$f":"IF(P130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P130,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1388.2589898873011,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1388.2589898873011,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 253","Water Main","AC",null,"Underground",null,144.053,150,0,30141.382358804465,null,{"$f":"IF(M131=\"\",1,VLOOKUP(M131,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},30141.382358804465,null,null,{"$f":"IF(P131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P131,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30141.382358804465,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,30141.382358804465,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 254","Water Main","AC",null,"Underground",null,8.1088500000000003,100,0,1409.2787785783112,null,{"$f":"IF(M132=\"\",1,VLOOKUP(M132,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1409.2787785783112,null,null,{"$f":"IF(P132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P132,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1409.2787785783112,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1409.2787785783112,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 255","Water Main","AC",null,"Underground",null,7.22384,100,0,1255.4646474337806,null,{"$f":"IF(M133=\"\",1,VLOOKUP(M133,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1255.4646474337806,null,null,{"$f":"IF(P133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P133,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1255.4646474337806,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1255.4646474337806,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 256","Water Main","AC",null,"Underground",null,63.6813,150,0,13324.674803440996,null,{"$f":"IF(M134=\"\",1,VLOOKUP(M134,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},13324.674803440996,null,null,{"$f":"IF(P134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P134,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13324.674803440996,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,13324.674803440996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 257","Water Main","AC",null,"",null,17.927900000000001,150,0,3751.2386192569197,null,{"$f":"IF(M135=\"\",1,VLOOKUP(M135,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3751.2386192569197,null,null,{"$f":"IF(P135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P135,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3751.2386192569197,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,3751.2386192569197,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 261","Water Main","AC",null,"",null,7.76701,150,0,1625.3525569098042,null,{"$f":"IF(M136=\"\",1,VLOOKUP(M136,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1625.3525569098042,null,null,{"$f":"IF(P136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P136,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1625.3525569098042,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1625.3525569098042,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 309","Water Main","UPVC",null,"",null,210.934,150,0,44189.807039578904,null,{"$f":"IF(M137=\"\",1,VLOOKUP(M137,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},44189.807039578904,null,null,{"$f":"IF(P137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P137,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44189.807039578904,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,44189.807039578904,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 310","Water Main","UPVC",null,"Supply from Clarifier to Millman Hill Reservoirs",null,163.52199999999999,150,0,34271.57710841317,null,{"$f":"IF(M138=\"\",1,VLOOKUP(M138,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},34271.57710841317,null,null,{"$f":"IF(P138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P138,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34271.57710841317,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,34271.57710841317,"","","","","","","","","","","","","","","",{"$f":"IF(BR138=\"\",\"\",(BR138/$CF138)*$V138)","v":""},"","","","","","","","","","","","","",""]
[null,null,"TI_WM 311","Water Main","UPVC",null,"Supply from Clarifier to Millman Hill Reservoirs",null,69.973399999999998,150,0,14660.983429067794,null,{"$f":"IF(M139=\"\",1,VLOOKUP(M139,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},14660.983429067794,null,null,{"$f":"IF(P139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P139,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14660.983429067794,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,14660.983429067794,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 312","Water Main","UPVC",null,"Supply from Clarifier to Millman Hill Reservoirs",null,165.16,150,0,34604.625913804099,null,{"$f":"IF(M140=\"\",1,VLOOKUP(M140,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},34604.625913804099,null,null,{"$f":"IF(P140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P140,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34604.625913804099,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,34604.625913804099,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 313","Water Main","UPVC",null,"Supply from Clarifier to Millman Hill Reservoirs",null,247.703,150,0,51899.356034256358,null,{"$f":"IF(M141=\"\",1,VLOOKUP(M141,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},51899.356034256358,null,null,{"$f":"IF(P141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P141,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51899.356034256358,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,51899.356034256358,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 314","Water Main","AC",null,"Supply from Clarifier to Millman Hill Reservoirs",null,14.346,100,0,2492.5968050447841,null,{"$f":"IF(M142=\"\",1,VLOOKUP(M142,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2492.5968050447841,null,null,{"$f":"IF(P142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P142,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2492.5968050447841,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,2492.5968050447841,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 315","Water Main","AC",null,"Supply from Clarifier to Millman Hill Reservoirs",null,363.99099999999999,100,{"$f":"IF(H143=TYPE1,VLOOKUP(J143,WaterUnitrates1,2,FALSE),IF(H143=TYPE2,VLOOKUP(J143,Unitrates2,2,FALSE),0))","v":0},63293.941661959769,null,{"$f":"IF(M143=\"\",1,VLOOKUP(M143,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},63293.941661959769,null,null,{"$f":"IF(P143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P143,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63293.941661959769,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,63293.941661959769,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 316","Water Main","UPVC",null,"Supply from Clarifier to Millman Hill Reservoirs",null,276.69200000000001,150,0,58037.147944514269,null,{"$f":"IF(M144=\"\",1,VLOOKUP(M144,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L144*N144","v":58037.147944514269},null,null,{"$f":"IF(P144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P144,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R144=\"\",0,R144*10000*Q144)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O144+S144)*U144,0)","v":58037.147944514269},"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,58037.147944514269,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 317","Water Main","UPVC",null,"Supply from 1ML Reservoir to Town",null,12.558999999999999,150,0,2626.6408995201714,null,{"$f":"IF(M145=\"\",1,VLOOKUP(M145,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2626.6408995201714,null,null,{"$f":"IF(P145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P145,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2626.6408995201714,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,2626.6408995201714,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 318","Water Main","AC",null,"Supply from 1ML Reservoir to Town",null,108.976,225,0,28438.991755876388,null,{"$f":"IF(M146=\"\",1,VLOOKUP(M146,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},28438.991755876388,null,null,{"$f":"IF(P146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P146,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28438.991755876388,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB146:CE146)","v":4501},null,28438.991755876388,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH146:DK146)=V146,\"\",\"ERROR\")","v":""}]
[null,null,"TI_WM 319","Water Main","AC",null,"Supply from Clarifier to 1ML Reservoir",null,12.5814,225,0,3283.3070235271548,null,{"$f":"IF(M147=\"\",1,VLOOKUP(M147,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3283.3070235271548,null,null,{"$f":"IF(P147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P147,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3283.3070235271548,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,3283.3070235271548,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 333","Water Main","AC",null,"Supply from Clarifier to 1ML Reservoir",null,7.5679999999999996,225,0,1974.1493792452836,null,{"$f":"IF(M148=\"\",1,VLOOKUP(M148,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1974.1493792452836,null,null,{"$f":"IF(P148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P148,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1974.1493792452836,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W148=\"y\",BB$14,IF(AND(W148>0,W148<=1),W148*BB$14,\"\"))","v":4501},{"$f":"IF(X148=\"y\",BC$14,IF(AND(X148>0,X148<=1),X148*BC$14,\"\"))","v":""},{"$f":"IF(Y148=\"y\",BD$14,IF(AND(Y148>0,Y148<=1),Y148*BD$14,\"\"))","v":""},{"$f":"IF(Z148=\"y\",BE$14,IF(AND(Z148>0,Z148<=1),Z148*BE$14,\"\"))","v":""},{"$f":"IF(AA148=\"y\",BF$14,IF(AND(AA148>0,AA148<=1),AA148*BF$14,\"\"))","v":""},{"$f":"IF(AB148=\"y\",BG$14,IF(AND(AB148>0,AB148<=1),AB148*BG$14,\"\"))","v":""},{"$f":"IF(AC148=\"y\",BH$14,IF(AND(AC148>0,AC148<=1),AC148*BH$14,\"\"))","v":""},{"$f":"IF(AD148=\"y\",BI$14,IF(AND(AD148>0,AD148<=1),AD148*BI$14,\"\"))","v":""},{"$f":"IF(AE148=\"y\",BJ$14,IF(AND(AE148>0,AE148<=1),AE148*BJ$14,\"\"))","v":""},{"$f":"IF(AF148=\"y\",BK$14,IF(AND(AF148>0,AF148<=1),AF148*BK$14,\"\"))","v":""},{"$f":"IF(AG148=\"y\",BL$14,IF(AND(AG148>0,AG148<=1),AG148*BL$14,\"\"))","v":""},{"$f":"IF(AH148=\"y\",BM$14,IF(AND(AH148>0,AH148<=1),AH148*BM$14,\"\"))","v":""},{"$f":"IF(AI148=\"y\",BN$14,IF(AND(AI148>0,AI148<=1),AI148*BN$14,\"\"))","v":""},{"$f":"IF(AJ148=\"y\",BO$14,IF(AND(AJ148>0,AJ148<=1),AJ148*BO$14,\"\"))","v":""},{"$f":"IF(AK148=\"y\",BP$14,IF(AND(AK148>0,AK148<=1),AK148*BP$14,\"\"))","v":""},{"$f":"IF(AL148=\"y\",BQ$14,IF(AND(AL148>0,AL148<=1),AL148*BQ$14,\"\"))","v":""},{"$f":"IF(AM148=\"y\",BR$14,IF(AND(AM148>0,AM148<=1),AM148*BR$14,\"\"))","v":""},{"$f":"IF(AN148=\"y\",BS$14,IF(AND(AN148>0,AN148<=1),AN148*BS$14,\"\"))","v":""},{"$f":"IF(AO148=\"y\",BT$14,IF(AND(AO148>0,AO148<=1),AO148*BT$14,\"\"))","v":""},{"$f":"IF(AP148=\"y\",BU$14,IF(AND(AP148>0,AP148<=1),AP148*BU$14,\"\"))","v":""},{"$f":"IF(AQ148=\"y\",BV$14,IF(AND(AQ148>0,AQ148<=1),AQ148*BV$14,\"\"))","v":""},{"$f":"IF(AR148=\"y\",BW$14,IF(AND(AR148>0,AR148<=1),AR148*BW$14,\"\"))","v":""},{"$f":"IF(AS148=\"y\",BX$14,IF(AND(AS148>0,AS148<=1),AS148*BX$14,\"\"))","v":""},{"$f":"IF(AT148=\"y\",BY$14,IF(AND(AT148>0,AT148<=1),AT148*BY$14,\"\"))","v":""},{"$f":"IF(AU148=\"y\",BZ$14,IF(AND(AU148>0,AU148<=1),AU148*BZ$14,\"\"))","v":""},{"$f":"IF(AV148=\"y\",CA$14,IF(AND(AV148>0,AV148<=1),AV148*CA$14,\"\"))","v":""},{"$f":"IF(AW148=\"y\",CB$14,IF(AND(AW148>0,AW148<=1),AW148*CB$14,\"\"))","v":""},{"$f":"IF(AX148=\"y\",CC$14,IF(AND(AX148>0,AX148<=1),AX148*CC$14,\"\"))","v":""},{"$f":"IF(AY148=\"y\",CD$14,IF(AND(AY148>0,AY148<=1),AY148*CD$14,\"\"))","v":""},{"$f":"IF(AZ148=\"y\",CE$14,IF(AND(AZ148>0,AZ148<=1),AZ148*CE$14,\"\"))","v":""},4501,null,1974.1493792452836,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 334","Water Main","AC",null,null,null,49.562399999999997,225,0,12929.539751066415,null,{"$f":"IF(M149=\"\",1,VLOOKUP(M149,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},12929.539751066415,null,null,{"$f":"IF(P149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P149,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12929.539751066415,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,12929.539751066415,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 335","Water Main","AC",null,null,null,100.23699999999999,200,0,26121.012904437837,null,{"$f":"IF(M150=\"\",1,VLOOKUP(M150,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26121.012904437837,null,null,{"$f":"IF(P150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P150,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26121.012904437837,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,26121.012904437837,"","","","","","","","","","","","",{"$f":"IF(BO150=\"\",\"\",(BO150/$CF150)*$V150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 336","Water Main","AC",null,null,null,5.17828,200,0,1349.41673228891,null,{"$f":"IF(M151=\"\",1,VLOOKUP(M151,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1349.41673228891,null,null,{"$f":"IF(P151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P151,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1349.41673228891,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,{"$f":"IF(BB151=\"\",\"\",(BB151/$CF151)*$V151)","v":1349.41673228891},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 337","Water Main","AC",null,null,null,4.3606600000000002,200,0,1136.3509347207139,null,{"$f":"IF(M152=\"\",1,VLOOKUP(M152,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1136.3509347207139,null,null,{"$f":"IF(P152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P152,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1136.3509347207139,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,1136.3509347207139,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 347","Water Main","CI",null,null,null,44.008099999999999,75,0,4705.2444536653629,null,{"$f":"IF(M153=\"\",1,VLOOKUP(M153,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4705.2444536653629,null,null,{"$f":"IF(P153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P153,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4705.2444536653629,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,4705.2444536653629,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 348","Water Main","CI",null,null,null,6.1680200000000003,75,0,659.47056334784065,null,{"$f":"IF(M154=\"\",1,VLOOKUP(M154,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},659.47056334784065,null,null,{"$f":"IF(P154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P154,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},659.47056334784065,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,659.47056334784065,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 365","Water Main","DICL",null,null,null,13.7323,250,0,5993.8240701691975,null,{"$f":"IF(M155=\"\",1,VLOOKUP(M155,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5993.8240701691975,null,null,{"$f":"IF(P155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P155,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5993.8240701691975,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,5993.8240701691975,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 366","Water Main","DICL",null,null,null,9.8890600000000006,250,0,4316.3114584829109,null,{"$f":"IF(M156=\"\",1,VLOOKUP(M156,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4316.3114584829109,null,null,{"$f":"IF(P156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P156,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4316.3114584829109,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,4316.3114584829109,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 367","Water Main","DICL",null,null,null,8.3887099999999997,250,0,3654.2614176903407,null,{"$f":"IF(M157=\"\",1,VLOOKUP(M157,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3654.2614176903407,null,null,{"$f":"IF(P157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P157,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3654.2614176903407,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,3654.2614176903407,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ157=\"\",\"\",(BZ157/$CF157)*$V157)","v":""},"","","","","",""]
[null,null,"TI_WM 368","Water Main","DICL",null,null,null,9.90456,250,0,4322.8508823351085,null,{"$f":"IF(M158=\"\",1,VLOOKUP(M158,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4322.8508823351085,null,null,{"$f":"IF(P158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P158,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4322.8508823351085,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,4322.8508823351085,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 369","Water Main","DICL",null,null,null,8.57376,250,0,3735.1893303560014,null,{"$f":"IF(M159=\"\",1,VLOOKUP(M159,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3735.1893303560014,null,null,{"$f":"IF(P159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P159,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3735.1893303560014,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,3735.1893303560014,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 370","Water Main","DICL",null,null,null,18.343900000000001,250,0,8000.3128761613807,null,{"$f":"IF(M160=\"\",1,VLOOKUP(M160,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8000.3128761613807,null,null,{"$f":"IF(P160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P160,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8000.3128761613807,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,8000.3128761613807,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 371","Water Main","DICL",null,null,null,18.022300000000001,250,0,7860.6558612310209,null,{"$f":"IF(M161=\"\",1,VLOOKUP(M161,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7860.6558612310209,null,null,{"$f":"IF(P161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P161,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7860.6558612310209,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,7860.6558612310209,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 372","Water Main","",null,null,null,12.503500000000001,300,0,9836.7918497884439,null,{"$f":"IF(M162=\"\",1,VLOOKUP(M162,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9836.7918497884439,null,null,{"$f":"IF(P162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P162,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9836.7918497884439,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,9836.7918497884439,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 373","Water Main","",null,null,null,7.1372499999999999,300,0,5615.054937105645,null,{"$f":"IF(M163=\"\",1,VLOOKUP(M163,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5615.054937105645,null,null,{"$f":"IF(P163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P163,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5615.054937105645,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,5615.054937105645,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 374","Water Main","DICL",null,null,null,6.9931000000000001,250,0,3052.6049325115227,null,{"$f":"IF(M164=\"\",1,VLOOKUP(M164,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3052.6049325115227,null,null,{"$f":"IF(P164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P164,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3052.6049325115227,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,3052.6049325115227,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WM 375","Water Main","DICL",null,null,null,413.35199999999998,250,0,180002.95006285812,null,{"$f":"IF(M165=\"\",1,VLOOKUP(M165,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},180002.95006285812,null,null,{"$f":"IF(P165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P165,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},180002.95006285812,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4501,null,180002.95006285812,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K166*I166","v":0},null,{"$f":"IF(M166=\"\",1,VLOOKUP(M166,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P166,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M167=\"\",1,VLOOKUP(M167,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P167,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M168=\"\",1,VLOOKUP(M168,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P168,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M169=\"\",1,VLOOKUP(M169,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P169,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M170=\"\",1,VLOOKUP(M170,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P170,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BJ170=\"\",\"\",(BJ170/$CF170)*$V170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M171=\"\",1,VLOOKUP(M171,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P171,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB171=\"\",\"\",(BB171/$CF171)*$V171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M172=\"\",1,VLOOKUP(M172,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P172,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M173=\"\",1,VLOOKUP(M173,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P173,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M174=\"\",1,VLOOKUP(M174,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P174,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M175=\"\",1,VLOOKUP(M175,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P175,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M176=\"\",1,VLOOKUP(M176,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P176,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M177=\"\",1,VLOOKUP(M177,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P177,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M178=\"\",1,VLOOKUP(M178,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P178,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M179=\"\",1,VLOOKUP(M179,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P179,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M180=\"\",1,VLOOKUP(M180,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P180,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M181=\"\",1,VLOOKUP(M181,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P181,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M182=\"\",1,VLOOKUP(M182,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P182,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M183=\"\",1,VLOOKUP(M183,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P183,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M184=\"\",1,VLOOKUP(M184,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P184,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M185=\"\",1,VLOOKUP(M185,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P185,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M186=\"\",1,VLOOKUP(M186,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P186,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M187=\"\",1,VLOOKUP(M187,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P187,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M188=\"\",1,VLOOKUP(M188,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P188,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M189=\"\",1,VLOOKUP(M189,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P189,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M190=\"\",1,VLOOKUP(M190,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P190,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M191=\"\",1,VLOOKUP(M191,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P191,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M192=\"\",1,VLOOKUP(M192,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P192,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BL192=\"\",\"\",(BL192/$CF192)*$V192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M193=\"\",1,VLOOKUP(M193,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P193,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M194=\"\",1,VLOOKUP(M194,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P194,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M195=\"\",1,VLOOKUP(M195,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P195,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M196=\"\",1,VLOOKUP(M196,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P196,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M197=\"\",1,VLOOKUP(M197,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P197,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M198=\"\",1,VLOOKUP(M198,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P198,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M199=\"\",1,VLOOKUP(M199,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P199,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M200=\"\",1,VLOOKUP(M200,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P200,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BK200=\"\",\"\",(BK200/$CF200)*$V200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M201=\"\",1,VLOOKUP(M201,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P201,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB201=\"\",\"\",(BB201/$CF201)*$V201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M202=\"\",1,VLOOKUP(M202,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P202,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M203=\"\",1,VLOOKUP(M203,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P203,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB203=\"\",\"\",(CB203/$CF203)*$V203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M204=\"\",1,VLOOKUP(M204,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P204,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M205=\"\",1,VLOOKUP(M205,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P205,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M206=\"\",1,VLOOKUP(M206,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P206,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H207=TYPE1,VLOOKUP(J207,WaterUnitrates1,2,FALSE),IF(H207=TYPE2,VLOOKUP(J207,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M207=\"\",1,VLOOKUP(M207,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P207,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K208*I208","v":0},null,{"$f":"IF(M208=\"\",1,VLOOKUP(M208,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L208*N208","v":0},null,null,{"$f":"IF(P208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P208,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R208=\"\",0,R208*10000*Q208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O208+S208)*U208,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M209=\"\",1,VLOOKUP(M209,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P209,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BS209=\"\",\"\",(BS209/$CF209)*$V209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M210=\"\",1,VLOOKUP(M210,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P210,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB210:CE210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH210:DK210)=V210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M211=\"\",1,VLOOKUP(M211,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P211,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M212=\"\",1,VLOOKUP(M212,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P212,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W212=\"y\",BB$14,IF(AND(W212>0,W212<=1),W212*BB$14,\"\"))","v":""},{"$f":"IF(X212=\"y\",BC$14,IF(AND(X212>0,X212<=1),X212*BC$14,\"\"))","v":""},{"$f":"IF(Y212=\"y\",BD$14,IF(AND(Y212>0,Y212<=1),Y212*BD$14,\"\"))","v":""},{"$f":"IF(Z212=\"y\",BE$14,IF(AND(Z212>0,Z212<=1),Z212*BE$14,\"\"))","v":""},{"$f":"IF(AA212=\"y\",BF$14,IF(AND(AA212>0,AA212<=1),AA212*BF$14,\"\"))","v":""},{"$f":"IF(AB212=\"y\",BG$14,IF(AND(AB212>0,AB212<=1),AB212*BG$14,\"\"))","v":""},{"$f":"IF(AC212=\"y\",BH$14,IF(AND(AC212>0,AC212<=1),AC212*BH$14,\"\"))","v":""},{"$f":"IF(AD212=\"y\",BI$14,IF(AND(AD212>0,AD212<=1),AD212*BI$14,\"\"))","v":""},{"$f":"IF(AE212=\"y\",BJ$14,IF(AND(AE212>0,AE212<=1),AE212*BJ$14,\"\"))","v":""},{"$f":"IF(AF212=\"y\",BK$14,IF(AND(AF212>0,AF212<=1),AF212*BK$14,\"\"))","v":""},{"$f":"IF(AG212=\"y\",BL$14,IF(AND(AG212>0,AG212<=1),AG212*BL$14,\"\"))","v":""},{"$f":"IF(AH212=\"y\",BM$14,IF(AND(AH212>0,AH212<=1),AH212*BM$14,\"\"))","v":""},{"$f":"IF(AI212=\"y\",BN$14,IF(AND(AI212>0,AI212<=1),AI212*BN$14,\"\"))","v":""},{"$f":"IF(AJ212=\"y\",BO$14,IF(AND(AJ212>0,AJ212<=1),AJ212*BO$14,\"\"))","v":""},{"$f":"IF(AK212=\"y\",BP$14,IF(AND(AK212>0,AK212<=1),AK212*BP$14,\"\"))","v":""},{"$f":"IF(AL212=\"y\",BQ$14,IF(AND(AL212>0,AL212<=1),AL212*BQ$14,\"\"))","v":""},{"$f":"IF(AM212=\"y\",BR$14,IF(AND(AM212>0,AM212<=1),AM212*BR$14,\"\"))","v":""},{"$f":"IF(AN212=\"y\",BS$14,IF(AND(AN212>0,AN212<=1),AN212*BS$14,\"\"))","v":""},{"$f":"IF(AO212=\"y\",BT$14,IF(AND(AO212>0,AO212<=1),AO212*BT$14,\"\"))","v":""},{"$f":"IF(AP212=\"y\",BU$14,IF(AND(AP212>0,AP212<=1),AP212*BU$14,\"\"))","v":""},{"$f":"IF(AQ212=\"y\",BV$14,IF(AND(AQ212>0,AQ212<=1),AQ212*BV$14,\"\"))","v":""},{"$f":"IF(AR212=\"y\",BW$14,IF(AND(AR212>0,AR212<=1),AR212*BW$14,\"\"))","v":""},{"$f":"IF(AS212=\"y\",BX$14,IF(AND(AS212>0,AS212<=1),AS212*BX$14,\"\"))","v":""},{"$f":"IF(AT212=\"y\",BY$14,IF(AND(AT212>0,AT212<=1),AT212*BY$14,\"\"))","v":""},{"$f":"IF(AU212=\"y\",BZ$14,IF(AND(AU212>0,AU212<=1),AU212*BZ$14,\"\"))","v":""},{"$f":"IF(AV212=\"y\",CA$14,IF(AND(AV212>0,AV212<=1),AV212*CA$14,\"\"))","v":""},{"$f":"IF(AW212=\"y\",CB$14,IF(AND(AW212>0,AW212<=1),AW212*CB$14,\"\"))","v":""},{"$f":"IF(AX212=\"y\",CC$14,IF(AND(AX212>0,AX212<=1),AX212*CC$14,\"\"))","v":""},{"$f":"IF(AY212=\"y\",CD$14,IF(AND(AY212>0,AY212<=1),AY212*CD$14,\"\"))","v":""},{"$f":"IF(AZ212=\"y\",CE$14,IF(AND(AZ212>0,AZ212<=1),AZ212*CE$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M213=\"\",1,VLOOKUP(M213,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P213,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M214=\"\",1,VLOOKUP(M214,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P214,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M215=\"\",1,VLOOKUP(M215,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M216=\"\",1,VLOOKUP(M216,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P216,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M217=\"\",1,VLOOKUP(M217,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P217,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M218=\"\",1,VLOOKUP(M218,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P218,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M219=\"\",1,VLOOKUP(M219,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P219,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M220=\"\",1,VLOOKUP(M220,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P220,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M221=\"\",1,VLOOKUP(M221,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P221,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M222=\"\",1,VLOOKUP(M222,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P222,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M223=\"\",1,VLOOKUP(M223,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P223,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M224=\"\",1,VLOOKUP(M224,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P224,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M225=\"\",1,VLOOKUP(M225,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M226=\"\",1,VLOOKUP(M226,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P226,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M227=\"\",1,VLOOKUP(M227,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P227,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M228=\"\",1,VLOOKUP(M228,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P228,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M229=\"\",1,VLOOKUP(M229,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P229,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BE229=\"\",\"\",(BE229/$CF229)*$V229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M230=\"\",1,VLOOKUP(M230,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB230=\"\",\"\",(BB230/$CF230)*$V230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M231=\"\",1,VLOOKUP(M231,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M232=\"\",1,VLOOKUP(M232,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P232,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M233=\"\",1,VLOOKUP(M233,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P233,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M234=\"\",1,VLOOKUP(M234,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P234,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M235=\"\",1,VLOOKUP(M235,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M236=\"\",1,VLOOKUP(M236,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P236,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M237=\"\",1,VLOOKUP(M237,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P237,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BV237=\"\",\"\",(BV237/$CF237)*$V237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M238=\"\",1,VLOOKUP(M238,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P238,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M239=\"\",1,VLOOKUP(M239,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P239,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU239=\"\",\"\",(BU239/$CF239)*$V239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M240=\"\",1,VLOOKUP(M240,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M241=\"\",1,VLOOKUP(M241,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P241,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M242=\"\",1,VLOOKUP(M242,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P242,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M243=\"\",1,VLOOKUP(M243,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P243,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M244=\"\",1,VLOOKUP(M244,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P244,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M245=\"\",1,VLOOKUP(M245,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P245,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M246=\"\",1,VLOOKUP(M246,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P246,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M247=\"\",1,VLOOKUP(M247,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P247,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M248=\"\",1,VLOOKUP(M248,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P248,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M249=\"\",1,VLOOKUP(M249,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P249,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M250=\"\",1,VLOOKUP(M250,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P250,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M251=\"\",1,VLOOKUP(M251,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P251,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BR251=\"\",\"\",(BR251/$CF251)*$V251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M252=\"\",1,VLOOKUP(M252,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M253=\"\",1,VLOOKUP(M253,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P253,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M254=\"\",1,VLOOKUP(M254,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P254,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M255=\"\",1,VLOOKUP(M255,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P255,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M256=\"\",1,VLOOKUP(M256,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P256,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M257=\"\",1,VLOOKUP(M257,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P257,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M258=\"\",1,VLOOKUP(M258,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M259=\"\",1,VLOOKUP(M259,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P259,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M260=\"\",1,VLOOKUP(M260,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P260,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M261=\"\",1,VLOOKUP(M261,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P261,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M262=\"\",1,VLOOKUP(M262,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P262,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M263=\"\",1,VLOOKUP(M263,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P263,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BO263=\"\",\"\",(BO263/$CF263)*$V263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M264=\"\",1,VLOOKUP(M264,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB264=\"\",\"\",(BB264/$CF264)*$V264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M265=\"\",1,VLOOKUP(M265,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P265,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M266=\"\",1,VLOOKUP(M266,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P266,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE266=\"\",\"\",(CE266/$CF266)*$V266)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M267=\"\",1,VLOOKUP(M267,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M268=\"\",1,VLOOKUP(M268,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P268,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M269=\"\",1,VLOOKUP(M269,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P269,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M270=\"\",1,VLOOKUP(M270,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P270,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H271=TYPE1,VLOOKUP(J271,WaterUnitrates1,2,FALSE),IF(H271=TYPE2,VLOOKUP(J271,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M271=\"\",1,VLOOKUP(M271,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P271,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K272*I272","v":0},null,{"$f":"IF(M272=\"\",1,VLOOKUP(M272,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L272*N272","v":0},null,null,{"$f":"IF(P272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P272,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R272=\"\",0,R272*10000*Q272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O272+S272)*U272,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M273=\"\",1,VLOOKUP(M273,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P273,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M274=\"\",1,VLOOKUP(M274,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P274,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB274:CE274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH274:DK274)=V274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M275=\"\",1,VLOOKUP(M275,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY275=\"\",\"\",(BY275/$CF275)*$V275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M276=\"\",1,VLOOKUP(M276,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W276=\"y\",BB$14,IF(AND(W276>0,W276<=1),W276*BB$14,\"\"))","v":""},{"$f":"IF(X276=\"y\",BC$14,IF(AND(X276>0,X276<=1),X276*BC$14,\"\"))","v":""},{"$f":"IF(Y276=\"y\",BD$14,IF(AND(Y276>0,Y276<=1),Y276*BD$14,\"\"))","v":""},{"$f":"IF(Z276=\"y\",BE$14,IF(AND(Z276>0,Z276<=1),Z276*BE$14,\"\"))","v":""},{"$f":"IF(AA276=\"y\",BF$14,IF(AND(AA276>0,AA276<=1),AA276*BF$14,\"\"))","v":""},{"$f":"IF(AB276=\"y\",BG$14,IF(AND(AB276>0,AB276<=1),AB276*BG$14,\"\"))","v":""},{"$f":"IF(AC276=\"y\",BH$14,IF(AND(AC276>0,AC276<=1),AC276*BH$14,\"\"))","v":""},{"$f":"IF(AD276=\"y\",BI$14,IF(AND(AD276>0,AD276<=1),AD276*BI$14,\"\"))","v":""},{"$f":"IF(AE276=\"y\",BJ$14,IF(AND(AE276>0,AE276<=1),AE276*BJ$14,\"\"))","v":""},{"$f":"IF(AF276=\"y\",BK$14,IF(AND(AF276>0,AF276<=1),AF276*BK$14,\"\"))","v":""},{"$f":"IF(AG276=\"y\",BL$14,IF(AND(AG276>0,AG276<=1),AG276*BL$14,\"\"))","v":""},{"$f":"IF(AH276=\"y\",BM$14,IF(AND(AH276>0,AH276<=1),AH276*BM$14,\"\"))","v":""},{"$f":"IF(AI276=\"y\",BN$14,IF(AND(AI276>0,AI276<=1),AI276*BN$14,\"\"))","v":""},{"$f":"IF(AJ276=\"y\",BO$14,IF(AND(AJ276>0,AJ276<=1),AJ276*BO$14,\"\"))","v":""},{"$f":"IF(AK276=\"y\",BP$14,IF(AND(AK276>0,AK276<=1),AK276*BP$14,\"\"))","v":""},{"$f":"IF(AL276=\"y\",BQ$14,IF(AND(AL276>0,AL276<=1),AL276*BQ$14,\"\"))","v":""},{"$f":"IF(AM276=\"y\",BR$14,IF(AND(AM276>0,AM276<=1),AM276*BR$14,\"\"))","v":""},{"$f":"IF(AN276=\"y\",BS$14,IF(AND(AN276>0,AN276<=1),AN276*BS$14,\"\"))","v":""},{"$f":"IF(AO276=\"y\",BT$14,IF(AND(AO276>0,AO276<=1),AO276*BT$14,\"\"))","v":""},{"$f":"IF(AP276=\"y\",BU$14,IF(AND(AP276>0,AP276<=1),AP276*BU$14,\"\"))","v":""},{"$f":"IF(AQ276=\"y\",BV$14,IF(AND(AQ276>0,AQ276<=1),AQ276*BV$14,\"\"))","v":""},{"$f":"IF(AR276=\"y\",BW$14,IF(AND(AR276>0,AR276<=1),AR276*BW$14,\"\"))","v":""},{"$f":"IF(AS276=\"y\",BX$14,IF(AND(AS276>0,AS276<=1),AS276*BX$14,\"\"))","v":""},{"$f":"IF(AT276=\"y\",BY$14,IF(AND(AT276>0,AT276<=1),AT276*BY$14,\"\"))","v":""},{"$f":"IF(AU276=\"y\",BZ$14,IF(AND(AU276>0,AU276<=1),AU276*BZ$14,\"\"))","v":""},{"$f":"IF(AV276=\"y\",CA$14,IF(AND(AV276>0,AV276<=1),AV276*CA$14,\"\"))","v":""},{"$f":"IF(AW276=\"y\",CB$14,IF(AND(AW276>0,AW276<=1),AW276*CB$14,\"\"))","v":""},{"$f":"IF(AX276=\"y\",CC$14,IF(AND(AX276>0,AX276<=1),AX276*CC$14,\"\"))","v":""},{"$f":"IF(AY276=\"y\",CD$14,IF(AND(AY276>0,AY276<=1),AY276*CD$14,\"\"))","v":""},{"$f":"IF(AZ276=\"y\",CE$14,IF(AND(AZ276>0,AZ276<=1),AZ276*CE$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M277=\"\",1,VLOOKUP(M277,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P277,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M278=\"\",1,VLOOKUP(M278,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P278,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M279=\"\",1,VLOOKUP(M279,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P279,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M280=\"\",1,VLOOKUP(M280,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P280,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M281=\"\",1,VLOOKUP(M281,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P281,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M282=\"\",1,VLOOKUP(M282,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P282,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M283=\"\",1,VLOOKUP(M283,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P283,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BJ283=\"\",\"\",(BJ283/$CF283)*$V283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M284=\"\",1,VLOOKUP(M284,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB284=\"\",\"\",(BB284/$CF284)*$V284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M285=\"\",1,VLOOKUP(M285,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M286=\"\",1,VLOOKUP(M286,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M287=\"\",1,VLOOKUP(M287,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P287,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M288=\"\",1,VLOOKUP(M288,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P288,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M289=\"\",1,VLOOKUP(M289,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P289,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M290=\"\",1,VLOOKUP(M290,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P290,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M291=\"\",1,VLOOKUP(M291,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P291,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M292=\"\",1,VLOOKUP(M292,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P292,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M293=\"\",1,VLOOKUP(M293,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P293,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M294=\"\",1,VLOOKUP(M294,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P294,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M295=\"\",1,VLOOKUP(M295,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P295,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M296=\"\",1,VLOOKUP(M296,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P296,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M297=\"\",1,VLOOKUP(M297,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P297,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M298=\"\",1,VLOOKUP(M298,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M299=\"\",1,VLOOKUP(M299,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P299,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M300=\"\",1,VLOOKUP(M300,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P300,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M301=\"\",1,VLOOKUP(M301,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P301,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M302=\"\",1,VLOOKUP(M302,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P302,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M303=\"\",1,VLOOKUP(M303,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P303,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M304=\"\",1,VLOOKUP(M304,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P304,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M305=\"\",1,VLOOKUP(M305,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P305,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M306=\"\",1,VLOOKUP(M306,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M307=\"\",1,VLOOKUP(M307,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P307,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M308=\"\",1,VLOOKUP(M308,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P308,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M309=\"\",1,VLOOKUP(M309,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P309,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M310=\"\",1,VLOOKUP(M310,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P310,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M311=\"\",1,VLOOKUP(M311,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P311,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M312=\"\",1,VLOOKUP(M312,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P312,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M313=\"\",1,VLOOKUP(M313,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P313,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M314=\"\",1,VLOOKUP(M314,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P314,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M315=\"\",1,VLOOKUP(M315,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P315,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BI315=\"\",\"\",(BI315/$CF315)*$V315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M316=\"\",1,VLOOKUP(M316,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P316,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB316=\"\",\"\",(BB316/$CF316)*$V316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M317=\"\",1,VLOOKUP(M317,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB317=\"\",\"\",(CB317/$CF317)*$V317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M318=\"\",1,VLOOKUP(M318,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M319=\"\",1,VLOOKUP(M319,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P319,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M320=\"\",1,VLOOKUP(M320,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P320,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M321=\"\",1,VLOOKUP(M321,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M322=\"\",1,VLOOKUP(M322,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P322,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M323=\"\",1,VLOOKUP(M323,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P323,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BS323=\"\",\"\",(BS323/$CF323)*$V323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M324=\"\",1,VLOOKUP(M324,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M325=\"\",1,VLOOKUP(M325,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P325,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M326=\"\",1,VLOOKUP(M326,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P326,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M327=\"\",1,VLOOKUP(M327,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P327,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M328=\"\",1,VLOOKUP(M328,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P328,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M329=\"\",1,VLOOKUP(M329,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P329,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BO329=\"\",\"\",(BO329/$CF329)*$V329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M330=\"\",1,VLOOKUP(M330,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M331=\"\",1,VLOOKUP(M331,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P331,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M332=\"\",1,VLOOKUP(M332,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P332,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M333=\"\",1,VLOOKUP(M333,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P333,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M334=\"\",1,VLOOKUP(M334,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P334,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H335=TYPE1,VLOOKUP(J335,WaterUnitrates1,2,FALSE),IF(H335=TYPE2,VLOOKUP(J335,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M335=\"\",1,VLOOKUP(M335,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P335,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K336*I336","v":0},null,{"$f":"IF(M336=\"\",1,VLOOKUP(M336,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L336*N336","v":0},null,null,{"$f":"IF(P336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P336,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R336=\"\",0,R336*10000*Q336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O336+S336)*U336,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M337=\"\",1,VLOOKUP(M337,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P337,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M338=\"\",1,VLOOKUP(M338,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P338,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB338:CE338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH338:DK338)=V338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M339=\"\",1,VLOOKUP(M339,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M340=\"\",1,VLOOKUP(M340,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P340,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W340=\"y\",BB$14,IF(AND(W340>0,W340<=1),W340*BB$14,\"\"))","v":""},{"$f":"IF(X340=\"y\",BC$14,IF(AND(X340>0,X340<=1),X340*BC$14,\"\"))","v":""},{"$f":"IF(Y340=\"y\",BD$14,IF(AND(Y340>0,Y340<=1),Y340*BD$14,\"\"))","v":""},{"$f":"IF(Z340=\"y\",BE$14,IF(AND(Z340>0,Z340<=1),Z340*BE$14,\"\"))","v":""},{"$f":"IF(AA340=\"y\",BF$14,IF(AND(AA340>0,AA340<=1),AA340*BF$14,\"\"))","v":""},{"$f":"IF(AB340=\"y\",BG$14,IF(AND(AB340>0,AB340<=1),AB340*BG$14,\"\"))","v":""},{"$f":"IF(AC340=\"y\",BH$14,IF(AND(AC340>0,AC340<=1),AC340*BH$14,\"\"))","v":""},{"$f":"IF(AD340=\"y\",BI$14,IF(AND(AD340>0,AD340<=1),AD340*BI$14,\"\"))","v":""},{"$f":"IF(AE340=\"y\",BJ$14,IF(AND(AE340>0,AE340<=1),AE340*BJ$14,\"\"))","v":""},{"$f":"IF(AF340=\"y\",BK$14,IF(AND(AF340>0,AF340<=1),AF340*BK$14,\"\"))","v":""},{"$f":"IF(AG340=\"y\",BL$14,IF(AND(AG340>0,AG340<=1),AG340*BL$14,\"\"))","v":""},{"$f":"IF(AH340=\"y\",BM$14,IF(AND(AH340>0,AH340<=1),AH340*BM$14,\"\"))","v":""},{"$f":"IF(AI340=\"y\",BN$14,IF(AND(AI340>0,AI340<=1),AI340*BN$14,\"\"))","v":""},{"$f":"IF(AJ340=\"y\",BO$14,IF(AND(AJ340>0,AJ340<=1),AJ340*BO$14,\"\"))","v":""},{"$f":"IF(AK340=\"y\",BP$14,IF(AND(AK340>0,AK340<=1),AK340*BP$14,\"\"))","v":""},{"$f":"IF(AL340=\"y\",BQ$14,IF(AND(AL340>0,AL340<=1),AL340*BQ$14,\"\"))","v":""},{"$f":"IF(AM340=\"y\",BR$14,IF(AND(AM340>0,AM340<=1),AM340*BR$14,\"\"))","v":""},{"$f":"IF(AN340=\"y\",BS$14,IF(AND(AN340>0,AN340<=1),AN340*BS$14,\"\"))","v":""},{"$f":"IF(AO340=\"y\",BT$14,IF(AND(AO340>0,AO340<=1),AO340*BT$14,\"\"))","v":""},{"$f":"IF(AP340=\"y\",BU$14,IF(AND(AP340>0,AP340<=1),AP340*BU$14,\"\"))","v":""},{"$f":"IF(AQ340=\"y\",BV$14,IF(AND(AQ340>0,AQ340<=1),AQ340*BV$14,\"\"))","v":""},{"$f":"IF(AR340=\"y\",BW$14,IF(AND(AR340>0,AR340<=1),AR340*BW$14,\"\"))","v":""},{"$f":"IF(AS340=\"y\",BX$14,IF(AND(AS340>0,AS340<=1),AS340*BX$14,\"\"))","v":""},{"$f":"IF(AT340=\"y\",BY$14,IF(AND(AT340>0,AT340<=1),AT340*BY$14,\"\"))","v":""},{"$f":"IF(AU340=\"y\",BZ$14,IF(AND(AU340>0,AU340<=1),AU340*BZ$14,\"\"))","v":""},{"$f":"IF(AV340=\"y\",CA$14,IF(AND(AV340>0,AV340<=1),AV340*CA$14,\"\"))","v":""},{"$f":"IF(AW340=\"y\",CB$14,IF(AND(AW340>0,AW340<=1),AW340*CB$14,\"\"))","v":""},{"$f":"IF(AX340=\"y\",CC$14,IF(AND(AX340>0,AX340<=1),AX340*CC$14,\"\"))","v":""},{"$f":"IF(AY340=\"y\",CD$14,IF(AND(AY340>0,AY340<=1),AY340*CD$14,\"\"))","v":""},{"$f":"IF(AZ340=\"y\",CE$14,IF(AND(AZ340>0,AZ340<=1),AZ340*CE$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M341=\"\",1,VLOOKUP(M341,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P341,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M342=\"\",1,VLOOKUP(M342,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P342,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M343=\"\",1,VLOOKUP(M343,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P343,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M344=\"\",1,VLOOKUP(M344,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P344,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M345=\"\",1,VLOOKUP(M345,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P345,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M346=\"\",1,VLOOKUP(M346,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P346,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M347=\"\",1,VLOOKUP(M347,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M348=\"\",1,VLOOKUP(M348,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P348,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M349=\"\",1,VLOOKUP(M349,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P349,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M350=\"\",1,VLOOKUP(M350,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P350,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M351=\"\",1,VLOOKUP(M351,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P351,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BV351=\"\",\"\",(BV351/$CF351)*$V351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M352=\"\",1,VLOOKUP(M352,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P352,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BE352=\"\",\"\",(BE352/$CF352)*$V352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M353=\"\",1,VLOOKUP(M353,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB353=\"\",\"\",(BB353/$CF353)*$V353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M354=\"\",1,VLOOKUP(M354,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M355=\"\",1,VLOOKUP(M355,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P355,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M356=\"\",1,VLOOKUP(M356,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P356,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M357=\"\",1,VLOOKUP(M357,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P357,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M358=\"\",1,VLOOKUP(M358,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P358,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M359=\"\",1,VLOOKUP(M359,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P359,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M360=\"\",1,VLOOKUP(M360,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P360,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M361=\"\",1,VLOOKUP(M361,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P361,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M362=\"\",1,VLOOKUP(M362,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M363=\"\",1,VLOOKUP(M363,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P363,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M364=\"\",1,VLOOKUP(M364,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P364,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M365=\"\",1,VLOOKUP(M365,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P365,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M366=\"\",1,VLOOKUP(M366,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P366,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M367=\"\",1,VLOOKUP(M367,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P367,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M368=\"\",1,VLOOKUP(M368,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P368,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M369=\"\",1,VLOOKUP(M369,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M370=\"\",1,VLOOKUP(M370,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P370,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M371=\"\",1,VLOOKUP(M371,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P371,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M372=\"\",1,VLOOKUP(M372,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P372,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M373=\"\",1,VLOOKUP(M373,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P373,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M374=\"\",1,VLOOKUP(M374,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P374,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M375=\"\",1,VLOOKUP(M375,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P375,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BQ375=\"\",\"\",(BQ375/$CF375)*$V375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M376=\"\",1,VLOOKUP(M376,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M377=\"\",1,VLOOKUP(M377,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P377,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M378=\"\",1,VLOOKUP(M378,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P378,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M379=\"\",1,VLOOKUP(M379,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P379,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M380=\"\",1,VLOOKUP(M380,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P380,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M381=\"\",1,VLOOKUP(M381,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P381,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M382=\"\",1,VLOOKUP(M382,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M383=\"\",1,VLOOKUP(M383,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M384=\"\",1,VLOOKUP(M384,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P384,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M385=\"\",1,VLOOKUP(M385,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P385,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M386=\"\",1,VLOOKUP(M386,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P386,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BH386=\"\",\"\",(BH386/$CF386)*$V386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M387=\"\",1,VLOOKUP(M387,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P387,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M388=\"\",1,VLOOKUP(M388,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P388,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA388=\"\",\"\",(CA388/$CF388)*$V388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M389=\"\",1,VLOOKUP(M389,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M390=\"\",1,VLOOKUP(M390,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P390,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M391=\"\",1,VLOOKUP(M391,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M392=\"\",1,VLOOKUP(M392,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M393=\"\",1,VLOOKUP(M393,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P393,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M394=\"\",1,VLOOKUP(M394,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P394,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M395=\"\",1,VLOOKUP(M395,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M396=\"\",1,VLOOKUP(M396,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P396,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M397=\"\",1,VLOOKUP(M397,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P397,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M398=\"\",1,VLOOKUP(M398,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P398,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H399=TYPE1,VLOOKUP(J399,WaterUnitrates1,2,FALSE),IF(H399=TYPE2,VLOOKUP(J399,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M399=\"\",1,VLOOKUP(M399,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P399,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K400*I400","v":0},null,{"$f":"IF(M400=\"\",1,VLOOKUP(M400,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L400*N400","v":0},null,null,{"$f":"IF(P400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P400,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R400=\"\",0,R400*10000*Q400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O400+S400)*U400,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M401=\"\",1,VLOOKUP(M401,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P401=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P401,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P401,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$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":436,"n_cols":117,"rows_kept":436,"cut":false,"hidden":false,"merged":[[10,115,11,115],[10,116,11,116],[4,1,4,19],[10,11,10,15],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,113,11,113],[10,114,11,114],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,106,11,106],[10,107,11,107],[10,108,11,108],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,101,11,101],[10,102,11,102],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,94,11,94],[10,95,11,95],[10,96,11,96],[10,84,11,84],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,89,11,89],[10,90,11,90],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,82,11,82],[10,83,11,83],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,76,11,76],[10,77,11,77],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,51,11,51],[10,52,11,52],[10,45,11,45],[10,46,11,46],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,39,11,39],[10,40,11,40],[10,54,11,54],[1,1,1,19],[2,1,2,19],[7,1,7,3],[9,23,9,52],[10,1,10,6],[10,7,10,9],[10,16,10,19],[10,20,10,22],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Wastewater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H15=TYPE2,VLOOKUP((J15&\"_\"&K15),Sewerrates2,2,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand- Sewer'!C8","v":"Thursday Island"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand- Sewer'!$C10","v":0},{"$f":"'Catchment Demand- Sewer'!$C11","v":0},{"$f":"'Catchment Demand- Sewer'!$C12","v":0},{"$f":"'Catchment Demand- Sewer'!$C13","v":0},{"$f":"'Catchment Demand- Sewer'!$C14","v":0},{"$f":"'Catchment Demand- Sewer'!$C15","v":0},{"$f":"'Catchment Demand- Sewer'!$C16","v":0},{"$f":"'Catchment Demand- Sewer'!$C17","v":0},{"$f":"'Catchment Demand- Sewer'!$C18","v":0},{"$f":"'Catchment Demand- Sewer'!$C19","v":0},{"$f":"'Catchment Demand- Sewer'!$C20","v":0},{"$f":"'Catchment Demand- Sewer'!$C21","v":0},{"$f":"'Catchment Demand- Sewer'!$C22","v":0},{"$f":"'Catchment Demand- Sewer'!$C23","v":0},{"$f":"'Catchment Demand- Sewer'!$C24","v":0},{"$f":"'Catchment Demand- Sewer'!$C25","v":0},{"$f":"'Catchment Demand- Sewer'!$C26","v":0},{"$f":"'Catchment Demand- Sewer'!$C27","v":0},{"$f":"'Catchment Demand- Sewer'!$C28","v":0},{"$f":"'Catchment Demand- Sewer'!$C29","v":0},{"$f":"'Catchment Demand- Sewer'!$C30","v":0},{"$f":"'Catchment Demand- Sewer'!$C31","v":0},{"$f":"'Catchment Demand- Sewer'!$C32","v":0},{"$f":"'Catchment Demand- Sewer'!$C33","v":0},{"$f":"'Catchment Demand- Sewer'!$C34","v":0},{"$f":"'Catchment Demand- Sewer'!$C35","v":0},{"$f":"'Catchment Demand- Sewer'!$C36","v":0},{"$f":"'Catchment Demand- Sewer'!$C37","v":0},null,{"$f":"X11","v":"Thursday Island"},{"$f":"Y11","v":"Horn Island"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"BC11","v":"Thursday Island"},{"$f":"BD11","v":"Horn Island"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Depth (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replaceement Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"X13+1","v":2},{"$f":"Y13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Pump Station, Gravity Main, Rising Main etc",null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(X11,Sewcatch,6,FALSE),\"\")","v":4494},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"X14","v":4494},{"$f":"Y14","v":1546},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CI15:CI401)","v":9564831.054914467},5750370.8190637976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H15=SewerTYPE1,VLOOKUP(J15,SewerUnitrates1,2,FALSE),IF(H15=SEWERTYPE2,VLOOKUP((J15&\"_\"&K15),Sewerrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(N15=\"\",1,VLOOKUP(N15,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M15=\"\",\"\",M15*O15)","v":""},null,null,{"$f":"IF(Q15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S15=\"\",0,S15*10000*R15)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P15+T15)*V15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X15=\"y\",BC$14,IF(AND(X15>0,X15<=1),X15*BC$14,\"\"))","v":""},{"$f":"IF(Y15=\"y\",BD$14,IF(AND(Y15>0,Y15<=1),Y15*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC15:CF15)","v":0},null,{"$f":"IF(BC15=\"\",\"\",(BC15/$CG15)*$W15)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BS15=\"\",\"\",(BS15/$CG15)*$W15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CI15:DL15)=W15,\"\",\"ERROR\")","v":""}]
[null,null,"HI_PSF 01","Pump Station",null,null,"Pump Station - Affordable Housing Subdivision - Wasaga",null,null,null,null,0,250000,null,1,{"$f":"IF(M16=\"\",\"\",M16*O16)","v":250000},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},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P16+T16)*V16,0)","v":250000},null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X16=\"y\",BC$14,IF(AND(X16>0,X16<=1),X16*BC$14,\"\"))","v":""},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC16:CF16)","v":1546},null,"",250000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI16:DL16)=W16,\"\",\"ERROR\")","v":""}]
[null,null,"HI_PS 1","Pump Station",null,null,"Pump Station (HI PS1)",null,null,null,null,0,245947.85516062184,null,1,245947.85516062184,null,null,{"$f":"IF(Q17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q17,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},245947.85516062184,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC17:CF17)","v":1546},null,"",245947.85516062184,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI17:DL17)=W17,\"\",\"ERROR\")","v":""}]
[null,null,"HI_PS 2","Pump Station",null,null,"Pump Station (HI PS2)",null,null,null,null,0,289838.47172020731,null,1,289838.47172020731,null,null,{"$f":"IF(Q18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q18,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},289838.47172020731,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC18:CF18)","v":1546},null,"",289838.47172020731,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI18:DL18)=W18,\"\",\"ERROR\")","v":""}]
[null,null,"HI_PS 3","Pump Station",null,null,"Terminal Pump Station",null,null,null,null,0,100000.00000000003,null,1,100000.00000000003,null,null,{"$f":"IF(Q19=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q19,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q19,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100000.00000000003,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6040,null,74403.9735099338,25596.026490066233,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_PS 4","Pump Station",null,null,"Airport Pump Station",null,null,null,null,0,100000.00000000003,null,1,100000.00000000003,null,null,{"$f":"IF(Q20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q20,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100000.00000000003,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6040,null,74403.9735099338,25596.026490066233,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SA 1","Soakage Area",null,null,"Airport Soakage Area",null,null,null,null,0,50000.000000000015,null,1,50000.000000000015,null,null,{"$f":"IF(Q21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q21,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50000.000000000015,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6040,null,37201.9867549669,12798.013245033117,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SA 2","Soakage Area",null,null,"Terminal Soakage Area",null,null,null,null,0,50000.000000000015,null,1,50000.000000000015,null,null,{"$f":"IF(Q22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q22,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50000.000000000015,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6040,null,37201.9867549669,12798.013245033117,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_ST 1","Storage Tank",null,null,"2000L Fibreglass Tank",null,null,null,null,0,50000.000000000015,null,1,50000.000000000015,null,null,{"$f":"IF(Q23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q23,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50000.000000000015,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,1546,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV23=\"y\",CA$14,IF(AND(AV23>0,AV23<=1),AV23*CA$14,\"\"))","v":""},"","","","","",6040,null,37201.9867549669,12798.013245033117,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_WWTP","Wastewater Treatment Plant",null,null,"",null,null,null,null,0,3223060.4897927474,null,1,3223060.4897927474,null,null,{"$f":"IF(Q24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q24,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3223060.4897927474,"","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","",{"$f":"IF(AN24=\"y\",BS$14,IF(AND(AN24>0,AN24<=1),AN24*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",1546,null,"",3223060.4897927474,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 1","Pump Station",null,null,"PS 1 - Sea Swift",null,null,null,null,0,202263.98400000005,null,1,202263.98400000005,null,null,{"$f":"IF(Q25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q25,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},202263.98400000005,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,202263.98400000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 10","Pump Station",null,null,"PS 10 - Stephen St",null,null,null,null,0,118860.65726424873,null,1,118860.65726424873,null,null,{"$f":"IF(Q26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q26,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118860.65726424873,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,118860.65726424873,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 11","Pump Station",null,null,"PS 11 - Heli Pad",null,null,null,null,0,127244.65660103629,null,1,127244.65660103629,null,null,{"$f":"IF(Q27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q27,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127244.65660103629,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,127244.65660103629,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 2","Pump Station",null,null,"PS 2 - TSRA",null,null,null,null,0,161741.32053886013,null,1,161741.32053886013,null,null,{"$f":"IF(Q28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q28,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},161741.32053886013,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,161741.32053886013,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 3","Pump Station",null,null,"PS 3 - Cook Esplanade",null,null,null,null,0,152658.65459067363,null,1,152658.65459067363,null,null,{"$f":"IF(Q29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q29,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},152658.65459067363,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,152658.65459067363,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 4","Pump Station",null,null,"PS 4 - Rosehill Ramp",null,null,null,null,0,148815.98822797931,null,1,148815.98822797931,null,null,{"$f":"IF(Q30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q30,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},148815.98822797931,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,148815.98822797931,"","","","","","","","","","","","","","",{"$f":"IF(BR30=\"\",\"\",(BR30/$CG30)*$W30)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"TI_PS 5","Pump Station",null,null,"PS 5 - T.I. Hospital",null,null,null,null,0,127244.65660103629,null,1,127244.65660103629,null,null,{"$f":"IF(Q31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q31,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127244.65660103629,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,{"$f":"IF(BC31=\"\",\"\",(BC31/$CG31)*$W31)","v":127244.65660103629},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 6","Pump Station",null,null,"PS 6 - Waiben Estate",null,null,null,null,0,149951.32147150263,null,1,149951.32147150263,null,null,{"$f":"IF(Q32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q32,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},149951.32147150263,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X32=\"y\",BC$14,IF(AND(X32>0,X32<=1),X32*BC$14,\"\"))","v":4494},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,149951.32147150263,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 7","Pump Station",null,null,"PS 7 - Engineer Res",null,null,null,null,0,127244.65660103629,null,1,127244.65660103629,null,null,{"$f":"IF(Q33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q33,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127244.65660103629,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,127244.65660103629,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 8","Pump Station",null,null,"PS 8 - Army Barracks",null,null,null,null,0,127244.65660103629,null,1,127244.65660103629,null,null,{"$f":"IF(Q34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q34,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127244.65660103629,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,127244.65660103629,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_PS 9","Pump Station",null,null,"PS 9 - Fire Station",null,null,null,null,0,118860.65726424873,null,1,118860.65726424873,null,null,{"$f":"IF(Q35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q35,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118860.65726424873,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,118860.65726424873,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_WWTP","Wastewater Treatment Plant",null,null,null,null,null,null,null,0,4501902.6076994827,null,1,4501902.6076994827,null,null,{"$f":"IF(Q36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q36,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4501902.6076994827,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4501902.6076994827,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L37*I37","v":0},null,1,0,null,null,{"$f":"IF(Q37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q37,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q38,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 008","Gravity Main",null,null,null,null,23.3,null,null,0,7473.9915872765241,null,1,7473.9915872765241,null,null,{"$f":"IF(Q39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q39,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7473.9915872765241,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",7473.9915872765241,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 009","Gravity Main",null,null,null,null,110.5,null,null,0,35396.444569126332,null,1,35396.444569126332,null,null,{"$f":"IF(Q40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q40,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35396.444569126332,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",35396.444569126332,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 010","Gravity Main",null,null,null,null,41.1,null,null,0,13146.137176571347,null,1,13146.137176571347,null,null,{"$f":"IF(Q41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q41,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13146.137176571347,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",13146.137176571347,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 011","Gravity Main",null,null,null,null,44.9,null,null,0,14407.846415418708,null,1,14407.846415418708,null,null,{"$f":"IF(Q42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q42,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14407.846415418708,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",14407.846415418708,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 012","Gravity Main",null,null,null,null,26.5,null,null,0,8499.872379200322,null,1,8499.872379200322,null,null,{"$f":"IF(Q43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q43,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8499.872379200322,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",8499.872379200322,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 013","Gravity Main",null,null,null,null,50.2,null,null,0,16116.915933062312,null,1,16116.915933062312,null,null,{"$f":"IF(Q44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q44,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16116.915933062312,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",16116.915933062312,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 014","Gravity Main",null,null,null,null,51.9,null,null,0,16634.905300512786,null,1,16634.905300512786,null,null,{"$f":"IF(Q45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q45,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16634.905300512786,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",16634.905300512786,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 015","Gravity Main",null,null,null,null,15,null,null,0,4819.1696902600979,null,1,4819.1696902600979,null,null,{"$f":"IF(Q46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q46,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4819.1696902600979,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",4819.1696902600979,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 016","Gravity Main",null,null,null,null,60.5,null,null,0,19394.540195170499,null,1,19394.540195170499,null,null,{"$f":"IF(Q47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q47,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19394.540195170499,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","",{"$f":"IF(AM47=\"y\",BR$14,IF(AND(AM47>0,AM47<=1),AM47*BR$14,\"\"))","v":""},"","","","","","","","","","","","","","",1546,null,"",19394.540195170499,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF47=\"\",\"\",(CF47/$CG47)*$W47)","v":""},""]
[null,null,"HI_GM 017","Gravity Main",null,null,null,null,53.1,null,null,0,17033.045339901946,null,1,17033.045339901946,null,null,{"$f":"IF(Q48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q48,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17033.045339901946,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X48=\"y\",BC$14,IF(AND(X48>0,X48<=1),X48*BC$14,\"\"))","v":""},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,{"$f":"IF(BC48=\"\",\"\",(BC48/$CG48)*$W48)","v":""},17033.045339901946,"","","","","","","","","","","","","","",{"$f":"IF(BS48=\"\",\"\",(BS48/$CG48)*$W48)","v":""},"","","","","","","","","","","","","",""]
[null,null,"HI_GM 018","Gravity Main",null,null,null,null,72.5,null,null,0,23302.720262162795,null,1,23302.720262162795,null,null,{"$f":"IF(Q49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q49,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23302.720262162795,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",23302.720262162795,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 019","Gravity Main",null,null,null,null,74.8,null,null,0,23996.500435982074,null,1,23996.500435982074,null,null,{"$f":"IF(Q50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q50,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23996.500435982074,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",23996.500435982074,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 034","Gravity Main",null,null,null,null,54.7,null,null,0,17534.846204619749,null,1,17534.846204619749,null,null,{"$f":"IF(Q51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q51,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17534.846204619749,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",17534.846204619749,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 089","Gravity Main",null,null,null,null,50.4,null,null,0,11766.760276491817,null,1,11766.760276491817,null,null,{"$f":"IF(Q52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q52,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11766.760276491817,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",11766.760276491817,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 090","Gravity Main",null,null,null,null,22.9,null,null,0,5358.9422837112197,null,1,5358.9422837112197,null,null,{"$f":"IF(Q53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q53,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5358.9422837112197,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",5358.9422837112197,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 098","Gravity Main",null,null,null,null,17.899999999999999,null,null,0,5728.8500246044723,null,1,5728.8500246044723,null,null,{"$f":"IF(Q54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q54,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5728.8500246044723,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",5728.8500246044723,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 099","Gravity Main",null,null,null,null,106.3,null,null,0,34049.122324602999,null,1,34049.122324602999,null,null,{"$f":"IF(Q55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q55,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34049.122324602999,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU55=\"y\",BZ$14,IF(AND(AU55>0,AU55<=1),AU55*BZ$14,\"\"))","v":""},"","","","","","",1546,null,"",34049.122324602999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 106","Gravity Main",null,null,null,null,2.8,null,null,0,643.57334540536601,null,1,643.57334540536601,null,null,{"$f":"IF(Q56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q56,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},643.57334540536601,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",643.57334540536601,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_GM 107","Gravity Main",null,null,null,null,3,null,null,0,694.85767002925513,null,1,694.85767002925513,null,null,{"$f":"IF(Q57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q57,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},694.85767002925513,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",694.85767002925513,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 001","Outfall Main",null,null,"Horn Island STP Outfall",null,14.6,null,null,0,4133.8988000013032,null,1,4133.8988000013032,null,null,{"$f":"IF(Q58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q58,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4133.8988000013032,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",4133.8988000013032,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 002","Outfall Main",null,null,"Horn Island STP Outfall",null,266.8,null,null,0,76193.682265946583,null,1,76193.682265946583,null,null,{"$f":"IF(Q59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q59,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76193.682265946583,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",76193.682265946583,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 003","Outfall Main",null,null,"Horn Island STP Outfall",null,167.2,null,null,0,47742.072305588445,null,1,47742.072305588445,null,null,{"$f":"IF(Q60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q60,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47742.072305588445,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",47742.072305588445,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 004","Outfall Main",null,null,"Horn Island STP Outfall",null,279.5,null,null,0,79827.381862523442,null,1,79827.381862523442,null,null,{"$f":"IF(Q61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q61,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79827.381862523442,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",79827.381862523442,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 005","Outfall Main",null,null,"Horn Island STP Outfall",null,168.1,null,null,0,48003.916593887217,null,1,48003.916593887217,null,null,{"$f":"IF(Q62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q62,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48003.916593887217,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",48003.916593887217,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 006","Outfall Main",null,null,"Horn Island STP Outfall",null,117.5,null,null,0,33563.484089943602,null,1,33563.484089943602,null,null,{"$f":"IF(Q63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q63,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33563.484089943602,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",33563.484089943602,"","","","","","","","","","","","","",{"$f":"IF(BR63=\"\",\"\",(BR63/$CG63)*$W63)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"HI_OM 007","Outfall Main",null,null,"Horn Island STP Outfall",null,134.6,null,null,0,38349.4391724081,null,1,38349.4391724081,null,null,{"$f":"IF(Q64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q64,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38349.4391724081,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,{"$f":"IF(BC64=\"\",\"\",(BC64/$CG64)*$W64)","v":""},38349.4391724081,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 008","Outfall Main",null,null,"Horn Island STP Outfall",null,197.2,null,null,0,56308.817400275198,null,1,56308.817400275198,null,null,{"$f":"IF(Q65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q65,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56308.817400275198,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X65=\"y\",BC$14,IF(AND(X65>0,X65<=1),X65*BC$14,\"\"))","v":""},1546,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY65=\"y\",CD$14,IF(AND(AY65>0,AY65<=1),AY65*CD$14,\"\"))","v":""},"","",1546,null,"",56308.817400275198,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 009","Outfall Main",null,null,"Horn Island STP Outfall",null,176.2,null,null,0,50333.054505184904,null,1,50333.054505184904,null,null,{"$f":"IF(Q66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q66,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50333.054505184904,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",50333.054505184904,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 010","Outfall Main",null,null,"Horn Island STP Outfall",null,189.1,null,null,0,54018.028193649407,null,1,54018.028193649407,null,null,{"$f":"IF(Q67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q67,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54018.028193649407,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",54018.028193649407,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA67=\"\",\"\",(CA67/$CG67)*$W67)","v":""},"","","","","",""]
[null,null,"HI_OM 011","Outfall Main",null,null,"Horn Island STP Outfall",null,130.30000000000001,null,null,0,37134.420931614492,null,1,37134.420931614492,null,null,{"$f":"IF(Q68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q68,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37134.420931614492,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",37134.420931614492,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 012","Outfall Main",null,null,"Horn Island STP Outfall",null,68.400000000000006,null,null,0,19482.914695487449,null,1,19482.914695487449,null,null,{"$f":"IF(Q69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q69,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19482.914695487449,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",19482.914695487449,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 013","Outfall Main",null,null,"Horn Island STP Outfall",null,92.4,null,null,0,26383.476957182029,null,1,26383.476957182029,null,null,{"$f":"IF(Q70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q70,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26383.476957182029,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",26383.476957182029,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 014","Outfall Main",null,null,"Horn Island STP Outfall",null,23.9,null,null,0,6827.2414977833287,null,1,6827.2414977833287,null,null,{"$f":"IF(Q71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q71,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6827.2414977833287,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",6827.2414977833287,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 015","Outfall Main",null,null,"Horn Island STP Outfall",null,28.6,null,null,0,8136.2487769962463,null,1,8136.2487769962463,null,null,{"$f":"IF(Q72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q72,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8136.2487769962463,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",8136.2487769962463,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_OM 016","Outfall Main",null,null,"Horn Island STP Outfall",null,153.4,null,null,0,43687.902699117156,null,1,43687.902699117156,null,null,{"$f":"IF(Q73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q73,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43687.902699117156,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",43687.902699117156,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 001","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,8,null,null,0,1526.3429788867054,null,1,1526.3429788867054,null,null,{"$f":"IF(Q74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q74,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1526.3429788867054,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",1526.3429788867054,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 002","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,77.099999999999994,null,null,0,14606.651856595199,null,1,14606.651856595199,null,null,{"$f":"IF(Q75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q75,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14606.651856595199,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",14606.651856595199,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 003","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,134.4,null,null,0,25542.03055991486,null,1,25542.03055991486,null,null,{"$f":"IF(Q76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q76,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25542.03055991486,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",25542.03055991486,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 004","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,104.4,null,null,0,19873.855499644586,null,1,19873.855499644586,null,null,{"$f":"IF(Q77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q77,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19873.855499644586,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",19873.855499644586,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 005","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,11.3,null,null,0,2155.0763945762687,null,1,2155.0763945762687,null,null,{"$f":"IF(Q78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q78,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2155.0763945762687,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",2155.0763945762687,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 006","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,171.7,null,null,{"$f":"IF(H79=SewerTYPE1,VLOOKUP(J79,SewerUnitrates1,2,FALSE),IF(H79=SEWERTYPE2,VLOOKUP((J79&\"_\"&K79),Sewerrates2,2,FALSE),0))","v":0},48935.670051292502,null,{"$f":"IF(N79=\"\",1,VLOOKUP(N79,Sewersitecond,2,FALSE))","v":1},48935.670051292502,null,null,{"$f":"IF(Q79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q79,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48935.670051292502,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",48935.670051292502,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 007","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,140.5,null,null,0,40096.019192248386,null,1,{"$f":"IF(M80=\"\",\"\",M80*O80)","v":40096.019192248386},null,null,{"$f":"IF(Q80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S80=\"\",0,S80*10000*R80)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P80+T80)*V80,0)","v":40096.019192248386},null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",40096.019192248386,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 008","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,232.5,null,null,0,66319.790185020334,null,1,66319.790185020334,null,null,{"$f":"IF(Q81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q81,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66319.790185020334,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,{"$f":"IF(BC81=\"\",\"\",(BC81/$CG81)*$W81)","v":""},66319.790185020334,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 009","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,183.3,null,null,0,52297.953534624525,null,1,52297.953534624525,null,null,{"$f":"IF(Q82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q82,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52297.953534624525,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X82=\"y\",BC$14,IF(AND(X82>0,X82<=1),X82*BC$14,\"\"))","v":""},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC82:CF82)","v":1546},null,"",52297.953534624525,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI82:DL82)=W82,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RM 010","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,149.69999999999999,null,null,0,42697.529981168613,null,1,42697.529981168613,null,null,{"$f":"IF(Q83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q83,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42697.529981168613,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",42697.529981168613,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 011","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,235,null,null,0,67054.726957228719,null,1,67054.726957228719,null,null,{"$f":"IF(Q84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q84,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67054.726957228719,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",67054.726957228719,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 012","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,6.1,null,null,0,1730.3002414505017,null,1,1730.3002414505017,null,null,{"$f":"IF(Q85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q85,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1730.3002414505017,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",1730.3002414505017,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 013","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,70.900000000000006,null,null,0,20161.4907378731,null,1,20161.4907378731,null,null,{"$f":"IF(Q86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q86,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20161.4907378731,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS86=\"y\",BX$14,IF(AND(AS86>0,AS86<=1),AS86*BX$14,\"\"))","v":""},"","","","","","","","",1546,null,"",20161.4907378731,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 014","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,118.4,null,null,0,33692.734606644837,null,1,33692.734606644837,null,null,{"$f":"IF(Q87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q87,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33692.734606644837,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","",{"$f":"IF(AN87=\"y\",BS$14,IF(AND(AN87>0,AN87<=1),AN87*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",1546,null,"",33692.734606644837,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 015","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,131.9,null,null,0,37435.419076329934,null,1,37435.419076329934,null,null,{"$f":"IF(Q88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q88,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37435.419076329934,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",37435.419076329934,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 016","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,151.5,null,null,0,43045.105855195092,null,1,43045.105855195092,null,null,{"$f":"IF(Q89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q89,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43045.105855195092,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",43045.105855195092,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 017","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,198.4,null,null,0,56477.222237508344,null,1,56477.222237508344,null,null,{"$f":"IF(Q90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q90,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56477.222237508344,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",56477.222237508344,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 018","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,153.19999999999999,null,null,0,43545.237956977551,null,1,43545.237956977551,null,null,{"$f":"IF(Q91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q91,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43545.237956977551,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",43545.237956977551,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 019","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,27.3,null,null,0,7766.8280199087103,null,1,7766.8280199087103,null,null,{"$f":"IF(Q92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q92,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7766.8280199087103,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",7766.8280199087103,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 020","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,225,null,null,0,64160.724162159437,null,1,64160.724162159437,null,null,{"$f":"IF(Q93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q93,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64160.724162159437,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",64160.724162159437,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 021","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,56.3,null,null,0,15994.396971740145,null,1,15994.396971740145,null,null,{"$f":"IF(Q94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q94,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15994.396971740145,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",15994.396971740145,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 022","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,23.3,null,null,0,6641.1543959297178,null,1,6641.1543959297178,null,null,{"$f":"IF(Q95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q95,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6641.1543959297178,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",6641.1543959297178,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY95=\"\",\"\",(BY95/$CG95)*$W95)","v":""},"","","","","","","",""]
[null,null,"HI_RM 023","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,0.2,null,null,0,56.013717620548483,null,1,56.013717620548483,null,null,{"$f":"IF(Q96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q96,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56.013717620548483,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",56.013717620548483,"","","","","","","","","","","","","","",{"$f":"IF(BS96=\"\",\"\",(BS96/$CG96)*$W96)","v":""},"","","","","","","","","","","","","",""]
[null,null,"HI_RM 024","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,0.2,null,null,0,44.154252755225073,null,1,44.154252755225073,null,null,{"$f":"IF(Q97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q97,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44.154252755225073,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",44.154252755225073,"","","","","","","","","","","","",{"$f":"IF(BQ97=\"\",\"\",(BQ97/$CG97)*$W97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 025","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,5.2,null,null,0,1476.0325303537488,null,1,1476.0325303537488,null,null,{"$f":"IF(Q98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q98,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1476.0325303537488,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","",{"$f":"IF(AB98=\"y\",BG$14,IF(AND(AB98>0,AB98<=1),AB98*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,{"$f":"IF(BC98=\"\",\"\",(BC98/$CG98)*$W98)","v":""},1476.0325303537488,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 026","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,7.6,null,null,0,2152.0162624653985,null,1,2152.0162624653985,null,null,{"$f":"IF(Q99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q99,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2152.0162624653985,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X99=\"y\",BC$14,IF(AND(X99>0,X99<=1),X99*BC$14,\"\"))","v":""},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",2152.0162624653985,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 027","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,5.4,null,null,0,1541.555575901436,null,1,1541.555575901436,null,null,{"$f":"IF(Q100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q100,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1541.555575901436,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",1541.555575901436,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 028","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,0.2,null,null,0,31.914043927523473,null,1,31.914043927523473,null,null,{"$f":"IF(Q101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q101,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31.914043927523473,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",31.914043927523473,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 029","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,0.2,null,null,0,34.080729017046131,null,1,34.080729017046131,null,null,{"$f":"IF(Q102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q102,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34.080729017046131,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",34.080729017046131,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 030","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,7.9,null,null,0,1493.4512744438196,null,1,1493.4512744438196,null,null,{"$f":"IF(Q103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q103,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1493.4512744438196,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",1493.4512744438196,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 031","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,3.4,null,null,0,651.3076448039086,null,1,651.3076448039086,null,null,{"$f":"IF(Q104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q104,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},651.3076448039086,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",651.3076448039086,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 032","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,4.3,null,null,0,821.67178219017671,null,1,821.67178219017671,null,null,{"$f":"IF(Q105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q105,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},821.67178219017671,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",821.67178219017671,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 033","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,6.8,null,null,0,1301.9482883954176,null,1,1301.9482883954176,null,null,{"$f":"IF(Q106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q106,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1301.9482883954176,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",1301.9482883954176,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 034","Rising Main",null,null,"Rising Main No 1 (HI PS1 to MH)",null,24.1,null,null,0,4561.1147570598305,null,1,4561.1147570598305,null,null,{"$f":"IF(Q107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q107,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4561.1147570598305,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",4561.1147570598305,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RM 035","Rising Main",null,null,"Rising Main No 2 (HI PS2 to STP)",null,50.6,null,null,0,14386.839266311963,null,1,14386.839266311963,null,null,{"$f":"IF(Q108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q108,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14386.839266311963,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1546,null,"",14386.839266311963,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 011","Gravity Main",null,null,"",null,59.3,null,null,0,50067.108951769558,null,1,50067.108951769558,null,null,{"$f":"IF(Q109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q109,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50067.108951769558,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,50067.108951769558,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 015","Gravity Main",null,null,"",null,63.1,null,null,0,53086.505900982709,null,1,53086.505900982709,null,null,{"$f":"IF(Q110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q110,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53086.505900982709,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,53086.505900982709,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 016","Gravity Main",null,null,"",null,48.3,null,null,0,40739.53139362573,null,1,40739.53139362573,null,null,{"$f":"IF(Q111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q111,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40739.53139362573,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,40739.53139362573,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 021","Gravity Main",null,null,"",null,39.200000000000003,null,null,0,33046.670105915604,null,1,33046.670105915604,null,null,{"$f":"IF(Q112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q112,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33046.670105915604,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,33046.670105915604,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 022","Gravity Main",null,null,"",null,21.6,null,null,0,18143.239703807885,null,1,18143.239703807885,null,null,{"$f":"IF(Q113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q113,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18143.239703807885,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,18143.239703807885,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 027","Gravity Main",null,null,"",null,21.3,null,null,0,4981.7423187898348,null,1,4981.7423187898348,null,null,{"$f":"IF(Q114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q114,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4981.7423187898348,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4981.7423187898348,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 028","Gravity Main",null,null,"",null,35.299999999999997,null,null,0,8241.922691880156,null,1,8241.922691880156,null,null,{"$f":"IF(Q115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q115,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8241.922691880156,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,8241.922691880156,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 029","Gravity Main",null,null,"",null,46.8,null,null,0,10918.730988599791,null,1,10918.730988599791,null,null,{"$f":"IF(Q116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q116,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10918.730988599791,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,10918.730988599791,"","",{"$f":"IF(BF116=\"\",\"\",(BF116/$CG116)*$W116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF116=\"\",\"\",(CF116/$CG116)*$W116)","v":""},""]
[null,null,"TI_GM 030","Gravity Main",null,null,"",null,7.1,null,null,0,1641.7947647568817,null,1,1641.7947647568817,null,null,{"$f":"IF(Q117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q117,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1641.7947647568817,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,{"$f":"IF(BC117=\"\",\"\",(BC117/$CG117)*$W117)","v":1641.7947647568817},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 031","Gravity Main",null,null,"",null,31.4,null,null,0,7319.625559005488,null,1,7319.625559005488,null,null,{"$f":"IF(Q118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q118,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7319.625559005488,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,7319.625559005488,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 032","Gravity Main",null,null,"",null,20,null,null,0,4659.8973086472579,null,1,4659.8973086472579,null,null,{"$f":"IF(Q119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q119,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4659.8973086472579,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","",{"$f":"IF(AE119=\"y\",BJ$14,IF(AND(AE119>0,AE119<=1),AE119*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",4494,null,4659.8973086472579,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 033","Gravity Main",null,null,"",null,50.3,null,null,0,11703.626046861615,null,1,11703.626046861615,null,null,{"$f":"IF(Q120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q120,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11703.626046861615,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,11703.626046861615,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 035","Gravity Main",null,null,"",null,8.3000000000000007,null,null,0,1924.427231351252,null,1,1924.427231351252,null,null,{"$f":"IF(Q121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q121,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1924.427231351252,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,1924.427231351252,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 036","Gravity Main",null,null,"",null,40,null,null,0,9358.898695414382,null,1,9358.898695414382,null,null,{"$f":"IF(Q122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q122,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9358.898695414382,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,9358.898695414382,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 037","Gravity Main",null,null,"",null,19.3,null,null,0,4496.8750522569335,null,1,4496.8750522569335,null,null,{"$f":"IF(Q123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q123,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4496.8750522569335,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4496.8750522569335,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 055","Gravity Main",null,null,"",null,5.7,null,null,0,1831.0910625734448,null,1,1831.0910625734448,null,null,{"$f":"IF(Q124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q124,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1831.0910625734448,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,1831.0910625734448,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 056","Gravity Main",null,null,"",null,7.9,null,null,0,2533.3232744244997,null,1,2533.3232744244997,null,null,{"$f":"IF(Q125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q125,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2533.3232744244997,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,2533.3232744244997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 057","Gravity Main",null,null,"",null,12.8,null,null,0,4102.8103756791206,null,1,4102.8103756791206,null,null,{"$f":"IF(Q126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q126,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4102.8103756791206,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4102.8103756791206,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 065","Gravity Main",null,null,"",null,21.4,null,null,0,6868.4059717359578,null,1,6868.4059717359578,null,null,{"$f":"IF(Q127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q127,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6868.4059717359578,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,6868.4059717359578,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 066","Gravity Main",null,null,"",null,80.2,null,null,0,25651.056228251426,null,1,25651.056228251426,null,null,{"$f":"IF(Q128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q128,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25651.056228251426,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,25651.056228251426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 094","Gravity Main",null,null,"",null,30,null,null,0,9574.1890494600084,null,1,9574.1890494600084,null,null,{"$f":"IF(Q129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q129,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9574.1890494600084,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,9574.1890494600084,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 116","Gravity Main",null,null,"",null,34.6,null,null,0,11124.957358237129,null,1,11124.957358237129,null,null,{"$f":"IF(Q130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q130,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11124.957358237129,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,11124.957358237129,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 117","Gravity Main",null,null,"",null,84.1,null,null,0,27036.513893104369,null,1,27036.513893104369,null,null,{"$f":"IF(Q131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q131,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27036.513893104369,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,27036.513893104369,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 125","Gravity Main",null,null,"",null,54.7,null,null,0,17471.802553205194,null,1,17471.802553205194,null,null,{"$f":"IF(Q132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q132,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17471.802553205194,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,17471.802553205194,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 126","Gravity Main",null,null,"",null,18.100000000000001,null,null,0,5765.8882837758983,null,1,5765.8882837758983,null,null,{"$f":"IF(Q133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q133,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5765.8882837758983,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,5765.8882837758983,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 127","Gravity Main",null,null,"",null,70.599999999999994,null,null,0,22637.830496958813,null,1,22637.830496958813,null,null,{"$f":"IF(Q134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q134,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22637.830496958813,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,22637.830496958813,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 129","Gravity Main",null,null,"",null,84.1,null,null,0,26981.635625883155,null,1,26981.635625883155,null,null,{"$f":"IF(Q135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q135,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26981.635625883155,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,26981.635625883155,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 130","Gravity Main",null,null,"",null,3.5,null,null,0,1133.631628984635,null,1,1133.631628984635,null,null,{"$f":"IF(Q136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q136,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1133.631628984635,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,1133.631628984635,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 131","Gravity Main",null,null,"",null,11.9,null,null,0,3815.7128862193726,null,1,3815.7128862193726,null,null,{"$f":"IF(Q137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q137,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3815.7128862193726,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,3815.7128862193726,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 132","Gravity Main",null,null,"",null,41.1,null,null,0,13159.146027764455,null,1,13159.146027764455,null,null,{"$f":"IF(Q138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q138,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13159.146027764455,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,13159.146027764455,"","","","","","","","","","","","","","","",{"$f":"IF(BS138=\"\",\"\",(BS138/$CG138)*$W138)","v":""},"","","","","","","","","","","","","",""]
[null,null,"TI_GM 133","Gravity Main",null,null,"",null,26.1,null,null,0,8377.3408181503655,null,1,8377.3408181503655,null,null,{"$f":"IF(Q139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q139,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8377.3408181503655,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,8377.3408181503655,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 147","Gravity Main",null,null,"",null,7.7,null,null,0,6511.1579589423618,null,1,6511.1579589423618,null,null,{"$f":"IF(Q140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q140,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6511.1579589423618,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,6511.1579589423618,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 148","Gravity Main",null,null,"",null,6.3,null,null,0,5303.3411119704115,null,1,5303.3411119704115,null,null,{"$f":"IF(Q141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q141,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5303.3411119704115,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,5303.3411119704115,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 150","Gravity Main",null,null,"",null,4.9000000000000004,null,null,0,1137.1065538217215,null,1,1137.1065538217215,null,null,{"$f":"IF(Q142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q142,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1137.1065538217215,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,1137.1065538217215,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 151","Gravity Main",null,null,"",null,54.6,null,null,{"$f":"IF(H143=SewerTYPE1,VLOOKUP(J143,SewerUnitrates1,2,FALSE),IF(H143=SEWERTYPE2,VLOOKUP((J143&\"_\"&K143),Sewerrates2,2,FALSE),0))","v":0},17440.109666597822,null,{"$f":"IF(N143=\"\",1,VLOOKUP(N143,Sewersitecond,2,FALSE))","v":1},17440.109666597822,null,null,{"$f":"IF(Q143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q143,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17440.109666597822,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV143=\"y\",CA$14,IF(AND(AV143>0,AV143<=1),AV143*CA$14,\"\"))","v":""},"","","","","",4494,null,17440.109666597822,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 154","Gravity Main",null,null,"",null,18.100000000000001,null,null,0,5813.4552430874364,null,1,{"$f":"IF(M144=\"\",\"\",M144*O144)","v":5813.4552430874364},null,null,{"$f":"IF(Q144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q144,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S144=\"\",0,S144*10000*R144)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P144+T144)*V144,0)","v":5813.4552430874364},"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","",{"$f":"IF(AA144=\"y\",BF$14,IF(AND(AA144>0,AA144<=1),AA144*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AQ144=\"y\",BV$14,IF(AND(AQ144>0,AQ144<=1),AQ144*BV$14,\"\"))","v":""},"","","","","","","","","","",4494,null,5813.4552430874364,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 217","Gravity Main",null,null,"",null,28.5,null,null,0,9109.1741910680776,null,1,9109.1741910680776,null,null,{"$f":"IF(Q145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q145,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9109.1741910680776,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X145=\"y\",BC$14,IF(AND(X145>0,X145<=1),X145*BC$14,\"\"))","v":4494},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,9109.1741910680776,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 218","Gravity Main",null,null,"",null,51.6,null,null,0,16479.1943209573,null,1,16479.1943209573,null,null,{"$f":"IF(Q146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q146,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16479.1943209573,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC146:CF146)","v":4494},null,16479.1943209573,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI146:DL146)=W146,\"\",\"ERROR\")","v":""}]
[null,null,"TI_GM 219","Gravity Main",null,null,"",null,53.5,null,null,0,17073.062215839538,null,1,17073.062215839538,null,null,{"$f":"IF(Q147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q147,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17073.062215839538,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,17073.062215839538,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 220","Gravity Main",null,null,"",null,88.9,null,null,0,28554.481947054242,null,1,28554.481947054242,null,null,{"$f":"IF(Q148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q148,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28554.481947054242,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,28554.481947054242,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 221","Gravity Main",null,null,"",null,55.3,null,null,0,17724.274263072784,null,1,17724.274263072784,null,null,{"$f":"IF(Q149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q149,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17724.274263072784,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,17724.274263072784,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 222","Gravity Main",null,null,"",null,57.2,null,null,0,13356.483517198396,null,1,13356.483517198396,null,null,{"$f":"IF(Q150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q150,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13356.483517198396,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,13356.483517198396,"","","","","","","","","","","","",{"$f":"IF(BP150=\"\",\"\",(BP150/$CG150)*$W150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 223","Gravity Main",null,null,"",null,66.7,null,null,0,15569.463237477945,null,1,15569.463237477945,null,null,{"$f":"IF(Q151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q151,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15569.463237477945,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,{"$f":"IF(BC151=\"\",\"\",(BC151/$CG151)*$W151)","v":15569.463237477945},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 224","Gravity Main",null,null,"",null,18.2,null,null,0,4249.5161885961852,null,1,4249.5161885961852,null,null,{"$f":"IF(Q152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q152,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4249.5161885961852,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4249.5161885961852,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 225","Gravity Main",null,null,"",null,67.8,null,null,0,15853.51250631398,null,1,15853.51250631398,null,null,{"$f":"IF(Q153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q153,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15853.51250631398,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,15853.51250631398,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 226","Gravity Main",null,null,"",null,57.3,null,null,0,13384.91012634551,null,1,13384.91012634551,null,null,{"$f":"IF(Q154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q154,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13384.91012634551,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,13384.91012634551,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 227","Gravity Main",null,null,"",null,72.099999999999994,null,null,0,16867.576526030058,null,1,16867.576526030058,null,null,{"$f":"IF(Q155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q155,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16867.576526030058,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,16867.576526030058,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 228","Gravity Main",null,null,"",null,46.9,null,null,0,10937.310298046019,null,1,10937.310298046019,null,null,{"$f":"IF(Q156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q156,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10937.310298046019,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,10937.310298046019,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 229","Gravity Main",null,null,"",null,3.9,null,null,0,1244.4983591918108,null,1,1244.4983591918108,null,null,{"$f":"IF(Q157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q157,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1244.4983591918108,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,1244.4983591918108,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA157=\"\",\"\",(CA157/$CG157)*$W157)","v":""},"","","","","",""]
[null,null,"TI_GM 240","Gravity Main",null,null,"",null,25.7,null,null,0,8249.6315995707791,null,1,8249.6315995707791,null,null,{"$f":"IF(Q158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q158,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8249.6315995707791,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,8249.6315995707791,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 241","Gravity Main",null,null,"",null,60.7,null,null,0,19384.688324398994,null,1,19384.688324398994,null,null,{"$f":"IF(Q159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q159,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19384.688324398994,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","",{"$f":"IF(AP159=\"y\",BU$14,IF(AND(AP159>0,AP159<=1),AP159*BU$14,\"\"))","v":""},"","","","","","","","","","","",4494,null,19384.688324398994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 242","Gravity Main",null,null,"",null,44.3,null,null,0,14248.522878787919,null,1,14248.522878787919,null,null,{"$f":"IF(Q160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q160,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14248.522878787919,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","",{"$f":"IF(AN160=\"y\",BS$14,IF(AND(AN160>0,AN160<=1),AN160*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",4494,null,14248.522878787919,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 243","Gravity Main",null,null,"",null,62.1,null,null,0,19946.000513040472,null,1,19946.000513040472,null,null,{"$f":"IF(Q161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q161,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19946.000513040472,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,19946.000513040472,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 257","Gravity Main",null,null,"",null,82.9,null,null,0,26491.949412585262,null,1,26491.949412585262,null,null,{"$f":"IF(Q162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q162,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26491.949412585262,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,26491.949412585262,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 258","Gravity Main",null,null,"",null,69.5,null,null,0,22349.744522268003,null,1,22349.744522268003,null,null,{"$f":"IF(Q163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q163,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22349.744522268003,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,22349.744522268003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 260","Gravity Main",null,null,"",null,59.5,null,null,0,19001.925629140515,null,1,19001.925629140515,null,null,{"$f":"IF(Q164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q164,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19001.925629140515,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,19001.925629140515,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 261","Gravity Main",null,null,"",null,18.2,null,null,0,5840.4498629317313,null,1,5840.4498629317313,null,null,{"$f":"IF(Q165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q165,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5840.4498629317313,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,5840.4498629317313,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 264","Gravity Main",null,null,"",null,25.3,null,null,0,8129.9873014182949,null,1,8129.9873014182949,null,null,{"$f":"IF(Q166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q166,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8129.9873014182949,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,8129.9873014182949,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 265","Gravity Main",null,null,"",null,44.7,null,null,0,14377.204279476477,null,1,14377.204279476477,null,null,{"$f":"IF(Q167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q167,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14377.204279476477,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,14377.204279476477,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 266","Gravity Main",null,null,"",null,62.6,null,null,0,20098.082348329757,null,1,20098.082348329757,null,null,{"$f":"IF(Q168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q168,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20098.082348329757,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,20098.082348329757,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 267","Gravity Main",null,null,"",null,2.6,null,null,0,851.22070726266486,null,1,851.22070726266486,null,null,{"$f":"IF(Q169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q169,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},851.22070726266486,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,851.22070726266486,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 268","Gravity Main",null,null,"",null,1.5,null,null,0,482.43050751453598,null,1,482.43050751453598,null,null,{"$f":"IF(Q170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q170,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},482.43050751453598,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,482.43050751453598,"","","","","","","",{"$f":"IF(BK170=\"\",\"\",(BK170/$CG170)*$W170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 269","Gravity Main",null,null,"",null,11.2,null,null,0,3594.2418494492249,null,1,3594.2418494492249,null,null,{"$f":"IF(Q171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q171,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3594.2418494492249,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,{"$f":"IF(BC171=\"\",\"\",(BC171/$CG171)*$W171)","v":3594.2418494492249},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 270","Gravity Main",null,null,"",null,23.9,null,null,0,7668.0635852415744,null,1,7668.0635852415744,null,null,{"$f":"IF(Q172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q172,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7668.0635852415744,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,7668.0635852415744,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 273","Gravity Main",null,null,"",null,48.2,null,null,0,15379.575805575674,null,1,15379.575805575674,null,null,{"$f":"IF(Q173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q173,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15379.575805575674,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"",{"$f":"IF(Z173=\"y\",BE$14,IF(AND(Z173>0,Z173<=1),Z173*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,15379.575805575674,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 274","Gravity Main",null,null,"",null,14.8,null,null,0,4761.0337984532525,null,1,4761.0337984532525,null,null,{"$f":"IF(Q174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q174,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4761.0337984532525,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X174=\"y\",BC$14,IF(AND(X174>0,X174<=1),X174*BC$14,\"\"))","v":4494},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4761.0337984532525,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 278","Gravity Main",null,null,"",null,29.3,null,null,0,9404.5262157601719,null,1,9404.5262157601719,null,null,{"$f":"IF(Q175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q175,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9404.5262157601719,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,9404.5262157601719,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 279","Gravity Main",null,null,"",null,59.2,null,null,0,18978.159359564288,null,1,18978.159359564288,null,null,{"$f":"IF(Q176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q176,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18978.159359564288,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,18978.159359564288,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 281","Gravity Main",null,null,"",null,33,null,null,0,10585.940609555904,null,1,10585.940609555904,null,null,{"$f":"IF(Q177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q177,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10585.940609555904,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,10585.940609555904,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 282","Gravity Main",null,null,"",null,56.6,null,null,0,18103.753646952799,null,1,18103.753646952799,null,null,{"$f":"IF(Q178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q178,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18103.753646952799,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,18103.753646952799,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 286","Gravity Main",null,null,"",null,39.4,null,null,0,12651.401452288983,null,1,12651.401452288983,null,null,{"$f":"IF(Q179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q179,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12651.401452288983,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,12651.401452288983,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 287","Gravity Main",null,null,"",null,73.900000000000006,null,null,0,23698.786430554512,null,1,23698.786430554512,null,null,{"$f":"IF(Q180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q180,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23698.786430554512,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,23698.786430554512,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 288","Gravity Main",null,null,"",null,102.4,null,null,0,32819.262604133801,null,1,32819.262604133801,null,null,{"$f":"IF(Q181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q181,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32819.262604133801,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,32819.262604133801,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 289","Gravity Main",null,null,"",null,74.900000000000006,null,null,0,24013.794009520836,null,1,24013.794009520836,null,null,{"$f":"IF(Q182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q182,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24013.794009520836,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,24013.794009520836,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 290","Gravity Main",null,null,"",null,47.7,null,null,0,15313.854818293947,null,1,15313.854818293947,null,null,{"$f":"IF(Q183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q183,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15313.854818293947,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,15313.854818293947,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 291","Gravity Main",null,null,"",null,27.5,null,null,0,8845.1266942021648,null,1,8845.1266942021648,null,null,{"$f":"IF(Q184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q184,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8845.1266942021648,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,8845.1266942021648,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 325","Gravity Main",null,null,"",null,34.200000000000003,null,null,0,8002.7879045447253,null,1,8002.7879045447253,null,null,{"$f":"IF(Q185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q185,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8002.7879045447253,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY185=\"y\",CD$14,IF(AND(AY185>0,AY185<=1),AY185*CD$14,\"\"))","v":""},"","",4494,null,8002.7879045447253,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 336","Gravity Main",null,null,"",null,59.3,null,null,0,19005.808844208379,null,1,19005.808844208379,null,null,{"$f":"IF(Q186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q186,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19005.808844208379,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,19005.808844208379,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 337","Gravity Main",null,null,"",null,62.1,null,null,0,19955.34594381749,null,1,19955.34594381749,null,null,{"$f":"IF(Q187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q187,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19955.34594381749,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,19955.34594381749,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 338","Gravity Main",null,null,"",null,20.6,null,null,0,6576.9464335971506,null,1,6576.9464335971506,null,null,{"$f":"IF(Q188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q188,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6576.9464335971506,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,6576.9464335971506,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 339","Gravity Main",null,null,"",null,60.8,null,null,0,19532.677001823664,null,1,19532.677001823664,null,null,{"$f":"IF(Q189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q189,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19532.677001823664,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,19532.677001823664,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 340","Gravity Main",null,null,"",null,79.900000000000006,null,null,0,25688.485091522813,null,1,25688.485091522813,null,null,{"$f":"IF(Q190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q190,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25688.485091522813,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,25688.485091522813,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 341","Gravity Main",null,null,"",null,80.5,null,null,0,25841.88016705155,null,1,25841.88016705155,null,null,{"$f":"IF(Q191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q191,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25841.88016705155,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","",{"$f":"IF(AC191=\"y\",BH$14,IF(AND(AC191>0,AC191<=1),AC191*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AV191=\"y\",CA$14,IF(AND(AV191>0,AV191<=1),AV191*CA$14,\"\"))","v":""},"","","","","",4494,null,25841.88016705155,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 342","Gravity Main",null,null,"",null,43.2,null,null,0,13785.58032937005,null,1,13785.58032937005,null,null,{"$f":"IF(Q192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q192,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13785.58032937005,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,13785.58032937005,"","","","","","","","","",{"$f":"IF(BM192=\"\",\"\",(BM192/$CG192)*$W192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 346","Gravity Main",null,null,"",null,100.6,null,null,0,32115.802077311571,null,1,32115.802077311571,null,null,{"$f":"IF(Q193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q193,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32115.802077311571,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,32115.802077311571,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 347","Gravity Main",null,null,"",null,79.2,null,null,0,18494.693259478652,null,1,18494.693259478652,null,null,{"$f":"IF(Q194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q194,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18494.693259478652,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,18494.693259478652,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 348","Gravity Main",null,null,"",null,37.6,null,null,0,8803.5226570957802,null,1,8803.5226570957802,null,null,{"$f":"IF(Q195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q195,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8803.5226570957802,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,8803.5226570957802,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 349","Gravity Main",null,null,"",null,71.7,null,null,0,16728.892435178859,null,1,16728.892435178859,null,null,{"$f":"IF(Q196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q196,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16728.892435178859,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,16728.892435178859,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 351","Gravity Main",null,null,"",null,56.1,null,null,0,13073.777050456427,null,1,13073.777050456427,null,null,{"$f":"IF(Q197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q197,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13073.777050456427,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,13073.777050456427,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 352","Gravity Main",null,null,"",null,87.2,null,null,0,20336.595589452001,null,1,20336.595589452001,null,null,{"$f":"IF(Q198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q198,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20336.595589452001,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,20336.595589452001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 353","Gravity Main",null,null,"",null,10,null,null,0,2324.5938338936398,null,1,2324.5938338936398,null,null,{"$f":"IF(Q199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q199,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2324.5938338936398,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,2324.5938338936398,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 355","Gravity Main",null,null,"",null,81.7,null,null,0,26232.64816828625,null,1,26232.64816828625,null,null,{"$f":"IF(Q200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q200,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26232.64816828625,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,26232.64816828625,"","","","","","","","",{"$f":"IF(BL200=\"\",\"\",(BL200/$CG200)*$W200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 356","Gravity Main",null,null,"",null,11.8,null,null,0,2765.7213690254612,null,1,2765.7213690254612,null,null,{"$f":"IF(Q201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q201,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2765.7213690254612,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,{"$f":"IF(BC201=\"\",\"\",(BC201/$CG201)*$W201)","v":2765.7213690254612},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 357","Gravity Main",null,null,"",null,91.5,null,null,0,21338.612556455493,null,1,21338.612556455493,null,null,{"$f":"IF(Q202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q202,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21338.612556455493,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,21338.612556455493,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 358","Gravity Main",null,null,"",null,20.399999999999999,null,null,0,4752.2889020207522,null,1,4752.2889020207522,null,null,{"$f":"IF(Q203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q203,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4752.2889020207522,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4752.2889020207522,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC203=\"\",\"\",(CC203/$CG203)*$W203)","v":""},"","","",""]
[null,null,"TI_GM 372","Gravity Main",null,null,"",null,63.3,null,null,0,20306.874157624898,null,1,20306.874157624898,null,null,{"$f":"IF(Q204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q204,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20306.874157624898,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,20306.874157624898,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 373","Gravity Main",null,null,"",null,90.6,null,null,0,29036.208383077257,null,1,29036.208383077257,null,null,{"$f":"IF(Q205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q205,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29036.208383077257,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,29036.208383077257,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 374","Gravity Main",null,null,"",null,18.399999999999999,null,null,0,5876.2763776665843,null,1,5876.2763776665843,null,null,{"$f":"IF(Q206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q206,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5876.2763776665843,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,5876.2763776665843,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 375","Gravity Main",null,null,"",null,5.8,null,null,{"$f":"IF(H207=SewerTYPE1,VLOOKUP(J207,SewerUnitrates1,2,FALSE),IF(H207=SEWERTYPE2,VLOOKUP((J207&\"_\"&K207),Sewerrates2,2,FALSE),0))","v":0},1874.2834439503481,null,{"$f":"IF(N207=\"\",1,VLOOKUP(N207,Sewersitecond,2,FALSE))","v":1},1874.2834439503481,null,null,{"$f":"IF(Q207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q207,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1874.2834439503481,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,1874.2834439503481,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 376","Gravity Main",null,null,"",null,3.2,null,null,0,1015.8009567247567,null,1,{"$f":"IF(M208=\"\",\"\",M208*O208)","v":1015.8009567247567},null,null,{"$f":"IF(Q208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q208,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S208=\"\",0,S208*10000*R208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P208+T208)*V208,0)","v":1015.8009567247567},"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,1015.8009567247567,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 377","Gravity Main",null,null,"",null,2.5,null,null,0,803.77744609941192,null,1,803.77744609941192,null,null,{"$f":"IF(Q209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q209,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},803.77744609941192,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,803.77744609941192,"","","","","","","","","","","","","","","","",{"$f":"IF(BT209=\"\",\"\",(BT209/$CG209)*$W209)","v":""},"","","","","","","","","","","","",""]
[null,null,"TI_GM 378","Gravity Main",null,null,"",null,6.2,null,null,0,2004.9573494713552,null,1,2004.9573494713552,null,null,{"$f":"IF(Q210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q210,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2004.9573494713552,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC210:CF210)","v":4494},null,2004.9573494713552,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI210:DL210)=W210,\"\",\"ERROR\")","v":""}]
[null,null,"TI_GM 379","Gravity Main",null,null,"",null,2.5,null,null,0,798.04769051957703,null,1,798.04769051957703,null,null,{"$f":"IF(Q211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q211,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},798.04769051957703,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,798.04769051957703,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 380","Gravity Main",null,null,"",null,8.4,null,null,0,2698.3543896208121,null,1,2698.3543896208121,null,null,{"$f":"IF(Q212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q212,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2698.3543896208121,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,2698.3543896208121,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 381","Gravity Main",null,null,"",null,77.8,null,null,0,24946.366530626063,null,1,24946.366530626063,null,null,{"$f":"IF(Q213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q213,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24946.366530626063,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,24946.366530626063,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 382","Gravity Main",null,null,"",null,55.8,null,null,0,17844.811646817107,null,1,17844.811646817107,null,null,{"$f":"IF(Q214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q214,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17844.811646817107,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","",{"$f":"IF(AE214=\"y\",BJ$14,IF(AND(AE214>0,AE214<=1),AE214*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",4494,null,17844.811646817107,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 385","Gravity Main",null,null,"",null,71.3,null,null,0,16628.614021181125,null,1,16628.614021181125,null,null,{"$f":"IF(Q215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16628.614021181125,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,16628.614021181125,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 386","Gravity Main",null,null,null,null,86.1,null,null,0,20075.510536570957,null,1,20075.510536570957,null,null,{"$f":"IF(Q216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q216,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20075.510536570957,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,20075.510536570957,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 387","Gravity Main",null,null,null,null,51.5,null,null,0,12000.868298429279,null,1,12000.868298429279,null,null,{"$f":"IF(Q217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q217,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12000.868298429279,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,12000.868298429279,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 389","Gravity Main",null,null,null,null,48.6,null,null,0,11305.863748523008,null,1,11305.863748523008,null,null,{"$f":"IF(Q218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q218,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11305.863748523008,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,11305.863748523008,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 391","Gravity Main",null,null,null,null,18,null,null,0,4196.2638135098541,null,1,4196.2638135098541,null,null,{"$f":"IF(Q219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q219,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4196.2638135098541,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4196.2638135098541,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 394","Gravity Main",null,null,null,null,24,null,null,0,5604.8251801149936,null,1,5604.8251801149936,null,null,{"$f":"IF(Q220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q220,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5604.8251801149936,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,5604.8251801149936,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 395","Gravity Main",null,null,null,null,18.100000000000001,null,null,0,4231.1532842411525,null,1,4231.1532842411525,null,null,{"$f":"IF(Q221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q221,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4231.1532842411525,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,4231.1532842411525,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 398","Gravity Main",null,null,null,null,21.9,null,null,0,5101.8245362724774,null,1,5101.8245362724774,null,null,{"$f":"IF(Q222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q222,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5101.8245362724774,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,5101.8245362724774,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 399","Gravity Main",null,null,null,null,11.7,null,null,0,2744.9809916004042,null,1,2744.9809916004042,null,null,{"$f":"IF(Q223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q223,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2744.9809916004042,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,2744.9809916004042,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 421","Gravity Main",null,null,null,null,36.4,null,null,0,8507.5167423850526,null,1,8507.5167423850526,null,null,{"$f":"IF(Q224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q224,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8507.5167423850526,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU224=\"y\",BZ$14,IF(AND(AU224>0,AU224<=1),AU224*BZ$14,\"\"))","v":""},"","","","","","",4494,null,8507.5167423850526,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 424","Gravity Main",null,null,null,null,11.1,null,null,0,3548.1410030859561,null,1,3548.1410030859561,null,null,{"$f":"IF(Q225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3548.1410030859561,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,3548.1410030859561,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 425","Gravity Main",null,null,null,null,22.4,null,null,0,7209.0379479115854,null,1,7209.0379479115854,null,null,{"$f":"IF(Q226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q226,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7209.0379479115854,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,7209.0379479115854,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 426","Gravity Main",null,null,null,null,28.6,null,null,0,6656.743600849446,null,1,6656.743600849446,null,null,{"$f":"IF(Q227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q227,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6656.743600849446,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,6656.743600849446,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 427","Gravity Main",null,null,null,null,37.799999999999997,null,null,0,8845.8977040169721,null,1,8845.8977040169721,null,null,{"$f":"IF(Q228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q228,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8845.8977040169721,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,8845.8977040169721,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_GM 438","Gravity Main",null,null,null,null,7.2,null,null,0,2285.1071042425642,null,1,2285.1071042425642,null,null,{"$f":"IF(Q229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q229,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2285.1071042425642,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","",{"$f":"IF(AD229=\"y\",BI$14,IF(AND(AD229>0,AD229<=1),AD229*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",4494,null,2285.1071042425642,"","",{"$f":"IF(BF229=\"\",\"\",(BF229/$CG229)*$W229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_OM 001","Outfall Main",null,null,"Thursday Island STP Outfall",null,695.3,null,null,0,593702.27103241917,null,1,593702.27103241917,null,null,{"$f":"IF(Q230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},593702.27103241917,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X230=\"y\",BC$14,IF(AND(X230>0,X230<=1),X230*BC$14,\"\"))","v":4494},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,{"$f":"IF(BC230=\"\",\"\",(BC230/$CG230)*$W230)","v":593702.27103241917},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 001","Rising Main",null,null,"Rising Main No. 11 (TI PS 11 to Int)",null,621.1,null,null,0,118101.18271291289,null,1,118101.18271291289,null,null,{"$f":"IF(Q231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118101.18271291289,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,118101.18271291289,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 002","Rising Main",null,null,"Rising Main No. 9 (TI PS 9 to STP)",null,265.2,null,null,0,50276.779544892022,null,1,50276.779544892022,null,null,{"$f":"IF(Q232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q232,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50276.779544892022,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,50276.779544892022,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 003","Rising Main",null,null,"Rising Main No. 1 (TI PS 1 to PS 9)",null,944.9,null,null,0,178918.91838983141,null,1,178918.91838983141,null,null,{"$f":"IF(Q233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q233,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},178918.91838983141,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,178918.91838983141,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 004","Rising Main",null,null,"Rising Main No. 2 (TI PS 2 to PS 1)",null,574.9,null,null,0,109380.38034074394,null,1,109380.38034074394,null,null,{"$f":"IF(Q234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q234,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},109380.38034074394,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","",{"$f":"IF(AJ234=\"y\",BO$14,IF(AND(AJ234>0,AJ234<=1),AJ234*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",4494,null,109380.38034074394,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 005","Rising Main",null,null,"Rising Main No. 4 (TI PS 4 to STP)",null,507.5,null,null,0,96124.897235055425,null,1,96124.897235055425,null,null,{"$f":"IF(Q235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},96124.897235055425,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,96124.897235055425,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 006","Rising Main",null,null,"Rising Main No. 6 (TI PS 6 to PM 11)",null,710.4,null,null,0,134957.22985292095,null,1,134957.22985292095,null,null,{"$f":"IF(Q236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q236,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},134957.22985292095,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,134957.22985292095,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 008","Rising Main",null,null,"Rising Main No. 7 (TI PS 7 to MH T221/8)",null,75.900000000000006,null,null,0,14365.192857415877,null,1,14365.192857415877,null,null,{"$f":"IF(Q237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q237,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14365.192857415877,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,14365.192857415877,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW237=\"\",\"\",(BW237/$CG237)*$W237)","v":""},"","","","","","","","","",""]
[null,null,"TI_RM 009","Rising Main",null,null,"Rising Main No. 10 (TI PS 10 to MH T307/1)",null,322,null,null,0,60995.361906032078,null,1,60995.361906032078,null,null,{"$f":"IF(Q238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q238,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60995.361906032078,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,60995.361906032078,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 010","Rising Main",null,null,"Rising Main No. 5 (TI PS 5 to MH T2215/2)",null,200.8,null,null,0,38177.171128424467,null,1,38177.171128424467,null,null,{"$f":"IF(Q239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q239,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38177.171128424467,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,38177.171128424467,"","","","","","","","","","","","","","","","","","",{"$f":"IF(BV239=\"\",\"\",(BV239/$CG239)*$W239)","v":""},"","","","","","","","","","",""]
[null,null,"TI_RM 011","Rising Main",null,null,"Rising Main No. 8 (TI PS 8 to MH T112/1)",null,72.400000000000006,null,null,0,13728.952705532825,null,1,13728.952705532825,null,null,{"$f":"IF(Q240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13728.952705532825,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,13728.952705532825,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 012","Rising Main",null,null,"Airport Rising Main",null,39,null,null,0,7432.9717685853848,null,1,7432.9717685853848,null,null,{"$f":"IF(Q241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q241,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7432.9717685853848,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6040,null,5530.4263456991257,1902.5454228862591,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 012","Rising Main",null,null,"Rising Main No. 3 (TI PS 3 to STP)",null,39,null,null,0,233875.44025327812,null,1,233875.44025327812,null,null,{"$f":"IF(Q242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q242,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},233875.44025327812,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4494,null,233875.44025327812,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RM 013","Rising Main",null,null,"Airport Rising Main",null,74.2,null,null,0,14072.420629958044,null,1,14072.420629958044,null,null,{"$f":"IF(Q243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q243,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14072.420629958044,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4494,1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",6040,null,10470.440117720438,3601.9805122376051,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L244*I244","v":0},null,1,0,null,null,{"$f":"IF(Q244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q244,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q245,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q246,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q247,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q248,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q249,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q250,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q251,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BS251=\"\",\"\",(BS251/$CG251)*$W251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q253,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q254,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q255,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q256,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q257,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AL257=\"y\",BQ$14,IF(AND(AL257>0,AL257<=1),AL257*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q259,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q260,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q261,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q262,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q263,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BP263=\"\",\"\",(BP263/$CG263)*$W263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC264=\"\",\"\",(BC264/$CG264)*$W264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q265,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q266,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF266=\"\",\"\",(CF266/$CG266)*$W266)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q268,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q269,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q270,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H271=SewerTYPE1,VLOOKUP(J271,SewerUnitrates1,2,FALSE),IF(H271=SEWERTYPE2,VLOOKUP((J271&\"_\"&K271),Sewerrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(N271=\"\",1,VLOOKUP(N271,Sewersitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(Q271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q271,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AK271=\"y\",BP$14,IF(AND(AK271>0,AK271<=1),AK271*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(M272=\"\",\"\",M272*O272)","v":0},null,null,{"$f":"IF(Q272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q272,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S272=\"\",0,S272*10000*R272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P272+T272)*V272,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AA272=\"y\",BF$14,IF(AND(AA272>0,AA272<=1),AA272*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q273,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X273=\"y\",BC$14,IF(AND(X273>0,X273<=1),X273*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q274,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC274:CF274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI274:DL274)=W274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ275=\"\",\"\",(BZ275/$CG275)*$W275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L276*I276","v":0},null,1,0,null,null,{"$f":"IF(Q276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q277,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q278,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q279,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q280,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q281,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q282,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q283,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BK283=\"\",\"\",(BK283/$CG283)*$W283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC284=\"\",\"\",(BC284/$CG284)*$W284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AO285=\"y\",BT$14,IF(AND(AO285>0,AO285<=1),AO285*BT$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q287,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q288,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q289,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q290,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q291,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q292,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q293,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q294,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q295,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q296,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q297,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AF297=\"y\",BK$14,IF(AND(AF297>0,AF297<=1),AF297*BK$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q299,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q300,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q301,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q302,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q303,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q304,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q305,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX305=\"y\",CC$14,IF(AND(AX305>0,AX305<=1),AX305*CC$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q307,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q308,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q309,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q310,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q311,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q312,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q313,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q314,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q315,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BJ315=\"\",\"\",(BJ315/$CG315)*$W315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q316,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC316=\"\",\"\",(BC316/$CG316)*$W316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC317=\"\",\"\",(CC317/$CG317)*$W317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AO318=\"y\",BT$14,IF(AND(AO318>0,AO318<=1),AO318*BT$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q319,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q320,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(AB320=\"y\",BG$14,IF(AND(AB320>0,AB320<=1),AB320*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X321=\"y\",BC$14,IF(AND(X321>0,X321<=1),X321*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q322,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q323,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BT323=\"\",\"\",(BT323/$CG323)*$W323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q325,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q326,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q327,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q328,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q329,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BP329=\"\",\"\",(BP329/$CG329)*$W329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q331,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q332,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q333,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q334,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H335=SewerTYPE1,VLOOKUP(J335,SewerUnitrates1,2,FALSE),IF(H335=SEWERTYPE2,VLOOKUP((J335&\"_\"&K335),Sewerrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(N335=\"\",1,VLOOKUP(N335,Sewersitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(Q335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q335,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AG335=\"y\",BL$14,IF(AND(AG335>0,AG335<=1),AG335*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(M336=\"\",\"\",M336*O336)","v":0},null,null,{"$f":"IF(Q336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q336,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S336=\"\",0,S336*10000*R336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P336+T336)*V336,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q337,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q338,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC338:CF338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI338:DL338)=W338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L340*I340","v":0},null,1,0,null,null,{"$f":"IF(Q340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q340,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q341,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q342,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q343,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q344,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q345,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q346,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR346=\"y\",BW$14,IF(AND(AR346>0,AR346<=1),AR346*BW$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q348,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q349,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q350,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q351,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW351=\"\",\"\",(BW351/$CG351)*$W351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q352,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BF352=\"\",\"\",(BF352/$CG352)*$W352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC353=\"\",\"\",(BC353/$CG353)*$W353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q355,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q356,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q357,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q358,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q359,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q360,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q361,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AL361=\"y\",BQ$14,IF(AND(AL361>0,AL361<=1),AL361*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q363,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q364,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q365,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q366,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q367,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q368,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AC368=\"y\",BH$14,IF(AND(AC368>0,AC368<=1),AC368*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA368=\"y\",CF$14,IF(AND(BA368>0,BA368<=1),BA368*CF$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q370,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q371,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q372,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q373,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q374,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q375,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BR375=\"\",\"\",(BR375/$CG375)*$W375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q377,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q378,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q379,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q380,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q381,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AA381=\"y\",BF$14,IF(AND(AA381>0,AA381<=1),AA381*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X382=\"y\",BC$14,IF(AND(X382>0,X382<=1),X382*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q384,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q385,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q386,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BI386=\"\",\"\",(BI386/$CG386)*$W386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q387,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q388,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB388=\"\",\"\",(CB388/$CG388)*$W388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q390,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU390=\"y\",BZ$14,IF(AND(AU390>0,AU390<=1),AU390*BZ$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS391=\"y\",BX$14,IF(AND(AS391>0,AS391<=1),AS391*BX$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q393,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q394,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ394=\"y\",BV$14,IF(AND(AQ394>0,AQ394<=1),AQ394*BV$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q396,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q397,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q398,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H399=SewerTYPE1,VLOOKUP(J399,SewerUnitrates1,2,FALSE),IF(H399=SEWERTYPE2,VLOOKUP((J399&\"_\"&K399),Sewerrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(N399=\"\",1,VLOOKUP(N399,Sewersitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(Q399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q399,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(M400=\"\",\"\",M400*O400)","v":0},null,null,{"$f":"IF(Q400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q400,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S400=\"\",0,S400*10000*R400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P400+T400)*V400,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q401=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q401,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q401,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B18,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B19,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B20,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B21,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B22,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B23,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B24,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B25,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B26,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B27,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B28,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B29,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B30,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B31,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B32,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B33,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B34,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B35,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B36,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B37,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B38,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B39,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B40,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B41,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B42,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B43,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Exist Trunk Assets - Transport","index":7,"n_rows":436,"n_cols":115,"rows_kept":436,"cut":false,"hidden":false,"merged":[[10,113,11,113],[10,114,11,114],[4,1,4,17],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,106,11,106],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,89,11,89],[10,90,11,90],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,94,11,94],[10,82,11,82],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,76,11,76],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[1,1,1,17],[2,1,2,17],[7,1,7,2],[9,21,9,50],[10,1,10,5],[10,6,10,8],[10,14,10,17],[10,9,10,13],[10,18,10,20],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,39,11,39],[10,40,11,40],[10,41,11,41]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Transport"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"Remainder of LGA"},{"$f":"'Catchment Demand Road Transport'!$C11","v":0},{"$f":"'Catchment Demand Road Transport'!$C12","v":0},{"$f":"'Catchment Demand Road Transport'!$C13","v":0},{"$f":"'Catchment Demand Road Transport'!$C14","v":0},{"$f":"'Catchment Demand Road Transport'!$C15","v":0},{"$f":"'Catchment Demand Road Transport'!$C16","v":0},{"$f":"'Catchment Demand Road Transport'!$C17","v":0},{"$f":"'Catchment Demand Road Transport'!$C18","v":0},{"$f":"'Catchment Demand Road Transport'!$C19","v":0},{"$f":"'Catchment Demand Road Transport'!$C20","v":0},{"$f":"'Catchment Demand Road Transport'!$C21","v":0},{"$f":"'Catchment Demand Road Transport'!$C22","v":0},{"$f":"'Catchment Demand Road Transport'!$C23","v":0},{"$f":"'Catchment Demand Road Transport'!$C24","v":0},{"$f":"'Catchment Demand Road Transport'!$C25","v":0},{"$f":"'Catchment Demand Road Transport'!$C26","v":0},{"$f":"'Catchment Demand Road Transport'!$C27","v":0},{"$f":"'Catchment Demand Road Transport'!$C28","v":0},{"$f":"'Catchment Demand Road Transport'!$C29","v":0},{"$f":"'Catchment Demand Road Transport'!$C30","v":0},{"$f":"'Catchment Demand Road Transport'!$C31","v":0},{"$f":"'Catchment Demand Road Transport'!$C32","v":0},{"$f":"'Catchment Demand Road Transport'!$C33","v":0},{"$f":"'Catchment Demand Road Transport'!$C34","v":0},{"$f":"'Catchment Demand Road Transport'!$C35","v":0},{"$f":"'Catchment Demand Road Transport'!$C36","v":0},{"$f":"'Catchment Demand Road Transport'!$C37","v":0},null,{"$f":"V11","v":"Thursday Island"},{"$f":"W11","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"V11","v":"Thursday Island"},{"$f":"W11","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"V13+1","v":2},{"$f":"W13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(V11,Roadcatch,6,FALSE),\"\")","v":9034},2921,1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"V14","v":9034},{"$f":"W14","v":2921},1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CG15:CG401)","v":6306267.2240798064},920057.18591803405,545753.11630309443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HI_RD 018","Road","Bitumen","Airport Road",null,398.72199999999998,null,{"$f":"IF(G15=RoadTYPE1,VLOOKUP(I15,Roadunitrates1,2,FALSE),IF(G15=ROADTYPE2,VLOOKUP(I15,Roadunitrates2,2,FALSE),0))","v":0},296091.56799359462,null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":296091.56799359462},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((N15+R15)*T15,0)","v":296091.56799359462},"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":9034},{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":2921},1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA15:CD15)","v":13840},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":193272.4873738536},62491.580210208813,40327.500409532215,"","","","","","","","","","","","","",{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CE15)*$U15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RD 023","Road","Bitumen","Miskin Street",null,60.873399999999997,null,0,54390.722002790972,null,1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":54390.722002790972},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((N16+R16)*T16,0)","v":54390.722002790972},"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16=\"y\",BA$14,IF(AND(V16>0,V16<=1),V16*BA$14,\"\"))","v":9034},2921,1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA16:CD16)","v":13840},null,35503.307989394045,11479.429116340494,7407.9848970564299,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG16:DJ16)=U16,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RD 030","Road","Bitumen","Airport Road",null,677.63499999999999,null,0,503644.17582765018,null,1,503644.17582765018,null,null,{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},503644.17582765018,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA17:CD17)","v":13840},null,328751.5523429907,106296.57786073456,68596.045623924903,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG17:DJ17)=U17,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RD 039","Road","Bitumen","Miskin Street",null,265.25799999999998,null,0,197070.75851687964,null,1,197070.75851687964,null,null,{"$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$44,3,FALSE))),1)","v":1},197070.75851687964,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA18:CD18)","v":13840},null,128637.08326889382,41592.751851720044,26840.92339626576,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG18:DJ18)=U18,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RD 040","Road","Bitumen","Airport Road",null,1045.55,null,0,776963.01387171017,null,1,776963.01387171017,null,null,{"$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$44,3,FALSE))),1)","v":1},776963.01387171017,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",13840,null,507159.23896799347,163981.86152595849,105821.91337775822,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_RD 041","Road","Bitumen","Airport Road",null,2931.9,null,0,2178854.6846705712,null,1,2178854.6846705712,null,null,{"$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$44,3,FALSE))),1)","v":1},2178854.6846705712,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",13840,null,1422237.9495169031,459857.98655511119,296758.74859855685,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 017","Road","Bitumen","Blackall Street",null,130.99799999999999,null,0,168029.86558414352,null,1,168029.86558414352,null,null,{"$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$44,3,FALSE))),1)","v":1},168029.86558414352,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,168029.86558414352,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 018","Road","Bitumen","Victoria Parade",null,151.96899999999999,null,0,75677.693953990442,null,1,75677.693953990442,null,null,{"$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$44,3,FALSE))),1)","v":1},75677.693953990442,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,75677.693953990442,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 023","Road","Bitumen","Upper Victoria Parade",null,241.36,null,0,130883.06726111176,null,1,130883.06726111176,null,null,{"$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$44,3,FALSE))),1)","v":1},130883.06726111176,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT23=\"y\",BY$14,IF(AND(AT23>0,AT23<=1),AT23*BY$14,\"\"))","v":""},"","","","","",9034,null,130883.06726111176,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 038","Road","Bitumen","Waiben Esplanade",null,94.289100000000005,null,0,69722.678106856838,null,1,69722.678106856838,null,null,{"$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$44,3,FALSE))),1)","v":1},69722.678106856838,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","",{"$f":"IF(AL24=\"y\",BQ$14,IF(AND(AL24>0,AL24<=1),AL24*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",9034,null,69722.678106856838,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 042","Road","Bitumen","Blackall Street",null,149.17699999999999,null,0,101787.05880580189,null,1,101787.05880580189,null,null,{"$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$44,3,FALSE))),1)","v":1},101787.05880580189,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,101787.05880580189,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 054","Road","Bitumen","Summers Street",null,316.89800000000002,null,0,217461.14788435758,null,1,217461.14788435758,null,null,{"$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$44,3,FALSE))),1)","v":1},217461.14788435758,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,217461.14788435758,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 062","Road","Bitumen","Hastings Street",null,134.89099999999999,null,0,126492.37801069912,null,1,126492.37801069912,null,null,{"$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$44,3,FALSE))),1)","v":1},126492.37801069912,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,126492.37801069912,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 063","Road","Bitumen","Victoria Parade",null,246.494,null,0,207385.47101065022,null,1,207385.47101065022,null,null,{"$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$44,3,FALSE))),1)","v":1},207385.47101065022,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,207385.47101065022,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 064","Road","Bitumen","Victoria Parade",null,170,null,0,143110.55013209369,null,1,143110.55013209369,null,null,{"$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$44,3,FALSE))),1)","v":1},143110.55013209369,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,143110.55013209369,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 067","Road","Bitumen","Victoria Parade",null,139.72,null,0,117349.66445227593,null,1,117349.66445227593,null,null,{"$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$44,3,FALSE))),1)","v":1},117349.66445227593,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,117349.66445227593,"","","","","","","","","","","","","","",{"$f":"IF(BP30=\"\",\"\",(BP30/$CE30)*$U30)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"TI_RD 089","Road","Bitumen","Waiben Esplanade",null,424.55099999999999,null,0,315348.63195243239,null,1,315348.63195243239,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$44,3,FALSE))),1)","v":1},315348.63195243239,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,{"$f":"IF(BA31=\"\",\"\",(BA31/$CE31)*$U31)","v":315348.63195243239},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 090","Road","Bitumen","Waiben Esplanade",null,426.10500000000002,null,0,315274.96679090499,null,1,315274.96679090499,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$44,3,FALSE))),1)","v":1},315274.96679090499,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V32=\"y\",BA$14,IF(AND(V32>0,V32<=1),V32*BA$14,\"\"))","v":9034},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,315274.96679090499,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 097","Road","Bitumen","Blackall Street",null,87.869100000000003,null,0,59954.084051010839,null,1,59954.084051010839,null,null,{"$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$44,3,FALSE))),1)","v":1},59954.084051010839,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,59954.084051010839,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 119","Road","Bitumen","Victoria Parade",null,6.5461799999999997,null,0,5505.233692844834,null,1,5505.233692844834,null,null,{"$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$44,3,FALSE))),1)","v":1},5505.233692844834,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,5505.233692844834,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 121","Road","Bitumen","Victoria Parade",null,34.364600000000003,null,0,39230.843938148224,null,1,39230.843938148224,null,null,{"$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$44,3,FALSE))),1)","v":1},39230.843938148224,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,39230.843938148224,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 124","Road","Bitumen","Victoria Parade",null,159.00800000000001,null,0,133504.90926510422,null,1,133504.90926510422,null,null,{"$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$44,3,FALSE))),1)","v":1},133504.90926510422,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,133504.90926510422,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 133","Road","Bitumen","Victoria Parade",null,195.482,null,0,193461.43449109583,null,1,193461.43449109583,null,null,{"$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$44,3,FALSE))),1)","v":1},193461.43449109583,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,193461.43449109583,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD 149","Road","Bitumen","Blackall Street",null,136.97900000000001,null,0,93463.253963599374,null,1,93463.253963599374,null,null,{"$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$44,3,FALSE))),1)","v":1},93463.253963599374,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,93463.253963599374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_RD_157","Road","Bitumen","Victoria Parade",null,152,null,0,158499,null,1,158499,null,null,{"$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$44,3,FALSE))),1)","v":1},158499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,"PW01","Principal Network","Concrete","Aplin Road",null,235.35957139541864,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW02","Principal Network","Concrete","Aplin Road",null,366.00253101141669,null,0,null,null,1,"",null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW03","Principal Network","Concrete","Aplin Road",null,270.03829259330945,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW04","Principal Network","Concrete","Aplin Road",null,174.97291699665493,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW05","Recreation Network","Boardwalk","Aplin Road Waterfront",null,438.61043275636189,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW06","Recreation Network","Boardwalk","Aplin Road Waterfront",null,96.900336760404684,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW09","Principal Network","Concrete","Aubrey Parade",null,724.52952983460887,null,{"$f":"IF(G46=RoadTYPE1,VLOOKUP(I46,Roadunitrates1,2,FALSE),IF(G46=ROADTYPE2,VLOOKUP(I46,Roadunitrates2,2,FALSE),0))","v":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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW10","Secondary Network","Concrete","Blackall Street",null,412.61894594940861,null,0,206309.47297470432,null,1,206309.47297470432,null,null,{"$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$44,3,FALSE))),1)","v":1},206309.47297470432,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","",{"$f":"IF(AK47=\"y\",BP$14,IF(AND(AK47>0,AK47<=1),AK47*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","",9034,null,206309.47297470432,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD47=\"\",\"\",(CD47/$CE47)*$U47)","v":""},""]
[null,null,"PW11","Secondary Network","Concrete","Cook Esplanade",null,236.36275656091232,null,0,118181.378280456,null,1,118181.378280456,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$44,3,FALSE))),1)","v":1},118181.378280456,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V48=\"y\",BA$14,IF(AND(V48>0,V48<=1),V48*BA$14,\"\"))","v":9034},{"$f":"IF(W48=\"y\",BB$14,IF(AND(W48>0,W48<=1),W48*BB$14,\"\"))","v":""},{"$f":"IF(X48=\"y\",BC$14,IF(AND(X48>0,X48<=1),X48*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,{"$f":"IF(BA48=\"\",\"\",(BA48/$CE48)*$U48)","v":118181.378280456},"","","","","","","","","","","","","","","",{"$f":"IF(BQ48=\"\",\"\",(BQ48/$CE48)*$U48)","v":""},"","","","","","","","","","","","","",""]
[null,null,"PW12","Recreation Network","Concrete","Cook Esplanade",null,184.74820645264259,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW13","Recreation Network","Concrete","Cook Esplanade",null,195.33454801442065,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW14","Recreation Network","Concrete","Cook Esplanade",null,582.78031560173781,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW15","Principal Network","Concrete","Douglas Street",null,503.57156894547302,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW16","Principal Network","Concrete","Douglas Street",null,718.64950666024527,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW17","Principal Network","Concrete","Hastings Street",null,456.14104460065869,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW18","Principal Network","Concrete","Loban Road Pathway",null,608.65314661391267,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS55=\"y\",BX$14,IF(AND(AS55>0,AS55<=1),AS55*BX$14,\"\"))","v":""},"","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW19","Principal Network","Concrete","Stephen Street",null,141.77178545149422,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW21","Principal Network","Concrete","Stephen Street",null,244,null,0,null,null,1,"",null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW22","Secondary Network","Concrete","Victoria Parade",null,359.21823130357171,null,{"$f":"IF(G58=RoadTYPE1,VLOOKUP(I58,Roadunitrates1,2,FALSE),IF(G58=ROADTYPE2,VLOOKUP(I58,Roadunitrates2,2,FALSE),0))","v":0},179609.11565178586,null,1,179609.11565178586,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$44,3,FALSE))),1)","v":1},179609.11565178586,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,179609.11565178586,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW23","Secondary Network","Concrete","Victoria Parade",null,264.76128828800142,null,0,132380.64414400072,null,1,132380.64414400072,null,null,{"$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$44,3,FALSE))),1)","v":1},132380.64414400072,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,132380.64414400072,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW24","Secondary Network","Concrete","Victoria Parade",null,200.92890452986546,null,0,100464.45226493274,null,1,100464.45226493274,null,null,{"$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$44,3,FALSE))),1)","v":1},100464.45226493274,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,100464.45226493274,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW25","Secondary Network","Concrete","Victoria Parade",null,259.17016601620458,null,0,129585.08300810229,null,1,129585.08300810229,null,null,{"$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$44,3,FALSE))),1)","v":1},129585.08300810229,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,129585.08300810229,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW26","Secondary Network","Concrete","Waiben Esplanade",null,474.32227764424584,null,0,{"$f":"J62*I62","v":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$44,3,FALSE))),1)","v":1},0,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW27","Secondary Network","Concrete","Waiben Esplanade",null,392.72512487650692,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9034,null,0,"","","","","","","","","","","","","","",{"$f":"IF(BP63=\"\",\"\",(BP63/$CE63)*$U63)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"PW37","Principal Network","Concrete","Loban Road Pathway",null,608.65314661391267,null,0,304326.57330695633,null,1,304326.57330695633,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$44,3,FALSE))),1)","v":1},304326.57330695633,"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,2921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",11955,null,{"$f":"IF(BA64=\"\",\"\",(BA64/$CE64)*$U64)","v":229969.57450899569},74356.998797960638,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PW38","Secondary Network","Concrete","Victoria Parade",null,161.12590087935735,null,0,80562.95043967868,null,1,80562.95043967868,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$44,3,FALSE))),1)","v":1},80562.95043967868,"Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V65=\"y\",BA$14,IF(AND(V65>0,V65<=1),V65*BA$14,\"\"))","v":9034},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW65=\"y\",CB$14,IF(AND(AW65>0,AW65<=1),AW65*CB$14,\"\"))","v":""},"","",9034,null,80562.95043967868,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY67=\"\",\"\",(BY67/$CE67)*$U67)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G79=RoadTYPE1,VLOOKUP(I79,Roadunitrates1,2,FALSE),IF(G79=ROADTYPE2,VLOOKUP(I79,Roadunitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(L79=\"\",1,VLOOKUP(L79,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":0},null,null,{"$f":"IF(O80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q80=\"\",0,Q80*10000*P80)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N80+R80)*T80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA81=\"\",\"\",(BA81/$CE81)*$U81)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V82=\"y\",BA$14,IF(AND(V82>0,V82<=1),V82*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA82:CD82)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG82:DJ82)=U82,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ86=\"y\",BV$14,IF(AND(AQ86>0,AQ86<=1),AQ86*BV$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AL87=\"y\",BQ$14,IF(AND(AL87>0,AL87<=1),AL87*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW95=\"\",\"\",(BW95/$CE95)*$U95)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CE96)*$U96)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BO97=\"\",\"\",(BO97/$CE97)*$U97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Z98=\"y\",BE$14,IF(AND(Z98>0,Z98<=1),Z98*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA98=\"\",\"\",(BA98/$CE98)*$U98)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V99=\"y\",BA$14,IF(AND(V99>0,V99<=1),V99*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J103*I103","v":0},null,1,0,null,null,{"$f":"IF(O103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD116=\"\",\"\",(BD116/$CE116)*$U116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD116=\"\",\"\",(CD116/$CE116)*$U116)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA117=\"\",\"\",(BA117/$CE117)*$U117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC119=\"y\",BH$14,IF(AND(AC119>0,AC119<=1),AC119*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ138=\"\",\"\",(BQ138/$CE138)*$U138)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G143=RoadTYPE1,VLOOKUP(I143,Roadunitrates1,2,FALSE),IF(G143=ROADTYPE2,VLOOKUP(I143,Roadunitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(L143=\"\",1,VLOOKUP(L143,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT143=\"y\",BY$14,IF(AND(AT143>0,AT143<=1),AT143*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K144=\"\",\"\",K144*M144)","v":0},null,null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q144=\"\",0,Q144*10000*P144)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N144+R144)*T144,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y144=\"y\",BD$14,IF(AND(Y144>0,Y144<=1),Y144*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AO144=\"y\",BT$14,IF(AND(AO144>0,AO144<=1),AO144*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V145=\"y\",BA$14,IF(AND(V145>0,V145<=1),V145*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA146:CD146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG146:DJ146)=U146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN150=\"\",\"\",(BN150/$CE150)*$U150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA151=\"\",\"\",(BA151/$CE151)*$U151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY157=\"\",\"\",(BY157/$CE157)*$U157)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AN159=\"y\",BS$14,IF(AND(AN159>0,AN159<=1),AN159*BS$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AL160=\"y\",BQ$14,IF(AND(AL160>0,AL160<=1),AL160*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J167*I167","v":0},null,1,0,null,null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI170=\"\",\"\",(BI170/$CE170)*$U170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA171=\"\",\"\",(BA171/$CE171)*$U171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(X173=\"y\",BC$14,IF(AND(X173>0,X173<=1),X173*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V174=\"y\",BA$14,IF(AND(V174>0,V174<=1),V174*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW185=\"y\",CB$14,IF(AND(AW185>0,AW185<=1),AW185*CB$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA191=\"y\",BF$14,IF(AND(AA191>0,AA191<=1),AA191*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT191=\"y\",BY$14,IF(AND(AT191>0,AT191<=1),AT191*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BK192=\"\",\"\",(BK192/$CE192)*$U192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CE200)*$U200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA201=\"\",\"\",(BA201/$CE201)*$U201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA203=\"\",\"\",(CA203/$CE203)*$U203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G207=RoadTYPE1,VLOOKUP(I207,Roadunitrates1,2,FALSE),IF(G207=ROADTYPE2,VLOOKUP(I207,Roadunitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(L207=\"\",1,VLOOKUP(L207,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K208=\"\",\"\",K208*M208)","v":0},null,null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q208=\"\",0,Q208*10000*P208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N208+R208)*T208,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR209=\"\",\"\",(BR209/$CE209)*$U209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA210:CD210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG210:DJ210)=U210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC214=\"y\",BH$14,IF(AND(AC214>0,AC214<=1),AC214*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O219,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS224=\"y\",BX$14,IF(AND(AS224>0,AS224<=1),AS224*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AB229=\"y\",BG$14,IF(AND(AB229>0,AB229<=1),AB229*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD229=\"\",\"\",(BD229/$CE229)*$U229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V230=\"y\",BA$14,IF(AND(V230>0,V230<=1),V230*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA230=\"\",\"\",(BA230/$CE230)*$U230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J231*I231","v":0},null,1,0,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AH234=\"y\",BM$14,IF(AND(AH234>0,AH234<=1),AH234*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU237=\"\",\"\",(BU237/$CE237)*$U237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT239=\"\",\"\",(BT239/$CE239)*$U239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ251=\"\",\"\",(BQ251/$CE251)*$U251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ257=\"y\",BO$14,IF(AND(AJ257>0,AJ257<=1),AJ257*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN263=\"\",\"\",(BN263/$CE263)*$U263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA264=\"\",\"\",(BA264/$CE264)*$U264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD266=\"\",\"\",(CD266/$CE266)*$U266)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G271=RoadTYPE1,VLOOKUP(I271,Roadunitrates1,2,FALSE),IF(G271=ROADTYPE2,VLOOKUP(I271,Roadunitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(L271=\"\",1,VLOOKUP(L271,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AI271=\"y\",BN$14,IF(AND(AI271>0,AI271<=1),AI271*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K272=\"\",\"\",K272*M272)","v":0},null,null,{"$f":"IF(O272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q272=\"\",0,Q272*10000*P272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N272+R272)*T272,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y272=\"y\",BD$14,IF(AND(Y272>0,Y272<=1),Y272*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V273=\"y\",BA$14,IF(AND(V273>0,V273<=1),V273*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA274:CD274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG274:DJ274)=U274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX275=\"\",\"\",(BX275/$CE275)*$U275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI283=\"\",\"\",(BI283/$CE283)*$U283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA284=\"\",\"\",(BA284/$CE284)*$U284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM285=\"y\",BR$14,IF(AND(AM285>0,AM285<=1),AM285*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J295*I295","v":0},null,1,0,null,null,{"$f":"IF(O295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AD297=\"y\",BI$14,IF(AND(AD297>0,AD297<=1),AD297*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV305=\"y\",CA$14,IF(AND(AV305>0,AV305<=1),AV305*CA$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BH315=\"\",\"\",(BH315/$CE315)*$U315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA316=\"\",\"\",(BA316/$CE316)*$U316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA317=\"\",\"\",(CA317/$CE317)*$U317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM318=\"y\",BR$14,IF(AND(AM318>0,AM318<=1),AM318*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Z320=\"y\",BE$14,IF(AND(Z320>0,Z320<=1),Z320*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V321=\"y\",BA$14,IF(AND(V321>0,V321<=1),V321*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR323=\"\",\"\",(BR323/$CE323)*$U323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN329=\"\",\"\",(BN329/$CE329)*$U329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G335=RoadTYPE1,VLOOKUP(I335,Roadunitrates1,2,FALSE),IF(G335=ROADTYPE2,VLOOKUP(I335,Roadunitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(L335=\"\",1,VLOOKUP(L335,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AE335=\"y\",BJ$14,IF(AND(AE335>0,AE335<=1),AE335*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K336=\"\",\"\",K336*M336)","v":0},null,null,{"$f":"IF(O336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q336=\"\",0,Q336*10000*P336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N336+R336)*T336,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA338:CD338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG338:DJ338)=U338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP346=\"y\",BU$14,IF(AND(AP346>0,AP346<=1),AP346*BU$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU351=\"\",\"\",(BU351/$CE351)*$U351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD352=\"\",\"\",(BD352/$CE352)*$U352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA353=\"\",\"\",(BA353/$CE353)*$U353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J359*I359","v":0},null,1,0,null,null,{"$f":"IF(O359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ361=\"y\",BO$14,IF(AND(AJ361>0,AJ361<=1),AJ361*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA368=\"y\",BF$14,IF(AND(AA368>0,AA368<=1),AA368*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY368=\"y\",CD$14,IF(AND(AY368>0,AY368<=1),AY368*CD$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BP375=\"\",\"\",(BP375/$CE375)*$U375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y381=\"y\",BD$14,IF(AND(Y381>0,Y381<=1),Y381*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V382=\"y\",BA$14,IF(AND(V382>0,V382<=1),V382*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BG386=\"\",\"\",(BG386/$CE386)*$U386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ388=\"\",\"\",(BZ388/$CE388)*$U388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS390=\"y\",BX$14,IF(AND(AS390>0,AS390<=1),AS390*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ391=\"y\",BV$14,IF(AND(AQ391>0,AQ391<=1),AQ391*BV$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO394=\"y\",BT$14,IF(AND(AO394>0,AO394<=1),AO394*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G399=RoadTYPE1,VLOOKUP(I399,Roadunitrates1,2,FALSE),IF(G399=ROADTYPE2,VLOOKUP(I399,Roadunitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(L399=\"\",1,VLOOKUP(L399,Roadsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K400=\"\",\"\",K400*M400)","v":0},null,null,{"$f":"IF(O400=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O400,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q400=\"\",0,Q400*10000*P400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N400+R400)*T400,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$8=\"Location\",VLOOKUP(O401,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B28,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B29,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B30,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B31,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B32,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B33,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B34,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B35,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B36,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B37,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B38,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B39,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B40,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B41,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B42,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B43,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Exist Trunk Assets - Parks","index":8,"n_rows":436,"n_cols":114,"rows_kept":436,"cut":false,"hidden":false,"merged":[[10,112,11,112],[10,113,11,113],[4,1,4,16],[10,8,10,12],[10,106,11,106],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,100,11,100],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,94,11,94],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,88,11,88],[10,89,11,89],[10,90,11,90],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,81,11,81],[10,83,11,83],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,75,11,75],[10,76,11,76],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,44,11,44],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,42,11,42],[10,43,11,43],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,51,11,51],[1,1,1,16],[2,1,2,16],[7,1,7,2],[9,20,9,49],[10,1,10,5],[10,6,10,7],[10,13,10,16],[10,17,10,19],[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,20,11,20],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,38,11,38],[10,39,11,39],[10,40,11,40],[10,41,11,41]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"Remainder of LGA"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C27","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C28","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C29","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C30","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C31","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C32","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C33","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C34","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C35","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C36","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C37","v":0},null,{"$f":"U11","v":"Thursday Island"},{"$f":"V11","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"U11","v":"Thursday Island"},{"$f":"V11","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Repalcement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"U13+1","v":2},{"$f":"V13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(U11,Parkscatch,6,FALSE),\"\")","v":3153},1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"U14","v":3153},{"$f":"V14","v":1172},195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CF15:CF401)","v":8942133.4369033072},1405519.0781811671,378650.21218825429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HI_EP 001","Local","Wees Street Reserve","Informal Recreation Area",null,2258,{"$f":"IFERROR(VLOOKUP($G15,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IF(K15=\"\",1,VLOOKUP(K15,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J15=\"\",\"\",J15*L15)","v":0},null,null,{"$f":"IF(N15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N15,Landcost2,2,FALSE),\"Error\")))","v":0},22580,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q15+M15)*S15,0)","v":22580},"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U15=\"y\",AZ$14,IF(AND(U15>0,U15<=1),U15*AZ$14,\"\"))","v":""},{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":1172},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ15:CC15)","v":1172},null,{"$f":"IF(AZ15=\"\",\"\",(AZ15/$CD15)*$T15)","v":""},22580,"","","","","","","","","","","","","","",{"$f":"IF(BP15=\"\",\"\",(BP15/$CD15)*$T15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CF15:DI15)=T15,\"\",\"ERROR\")","v":""}]
[null,null,"HI_EP 002","Regional","Horn Island Sports Complex","Sportsgrounds and Courts",null,34739,0,0,null,1,{"$f":"IF(J16=\"\",\"\",J16*L16)","v":0},null,null,{"$f":"IF(N16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N16,Landcost2,2,FALSE),\"Error\")))","v":0},347390,null,{"$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":347390},"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U16=\"y\",AZ$14,IF(AND(U16>0,U16<=1),U16*AZ$14,\"\"))","v":3153},1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ16:CC16)","v":4520},null,242327.58185840707,90075.460176991153,14986.957964601768,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF16:DI16)=T16,\"\",\"ERROR\")","v":""}]
[null,null,"HI_EP 003","Community Land","Community Hall","Community Land",null,2341,0,0,null,1,0,null,null,{"$f":"IF(N17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N17,Landcost2,2,FALSE),\"Error\")))","v":0},23410,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23410,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ17:CC17)","v":4520},null,16330.028761061945,6070.0265486725666,1009.9446902654867,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF17:DI17)=T17,\"\",\"ERROR\")","v":""}]
[null,null,"HI_EP 004","Local","Kings Beach","Waterfront Recreation",null,0,0,191950.00000000003,null,1,191950.00000000003,null,null,{"$f":"IF(N18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N18,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},191950.00000000003,"","","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ18:CC18)","v":195},null,"","",191950.00000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF18:DI18)=T18,\"\",\"ERROR\")","v":""}]
[null,null,"HI_EP 005","Local","Miskin Street Park","Informal Recreation Area",null,3008,0,0,null,1,0,null,null,{"$f":"IF(N19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N19,Landcost2,2,FALSE),\"Error\")))","v":0},30080,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30080,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1172,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1172,null,"",30080,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_EP 006","Local","Cable Beach","Waterfront Recreation",null,0,0,75000.000000000015,null,1,75000.000000000015,null,null,{"$f":"IF(N20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N20,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75000.000000000015,"","","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",195,null,"","",75000.000000000015,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 001","Regional","Ken Brown Oval","Sportsgrounds and Courts",null,11581,0,593150.00000000012,null,1,593150.00000000012,null,null,{"$f":"IF(N21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N21,Landcost2,2,FALSE),\"Error\")))","v":0},115810,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},708960.00000000012,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",4520,null,494546.6548672567,183827.68141592923,30585.663716814164,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 002","District","Anzac Park","Formal Recreation Park",null,5082,0,1020150.0000000002,null,1,1020150.0000000002,null,null,{"$f":"IF(N22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N22,Landcost2,2,FALSE),\"Error\")))","v":0},50820,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1070970.0000000002,"Y","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",4325,null,780755.70173410419,290214.29826589598,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 003","Local","Aplin","Informal Recreation Area",null,446,0,294275.00000000006,null,1,294275.00000000006,null,null,{"$f":"IF(N23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N23,Landcost2,2,FALSE),\"Error\")))","v":0},4460,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},298735.00000000006,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS23=\"y\",BX$14,IF(AND(AS23>0,AS23<=1),AS23*BX$14,\"\"))","v":""},"","","","","",3153,null,298735.00000000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 004","Local","Quarantine","Informal Recreation Area",null,1227,0,184975.00000000003,null,1,184975.00000000003,null,null,{"$f":"IF(N24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N24,Landcost2,2,FALSE),\"Error\")))","v":0},12270,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},197245.00000000003,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","",{"$f":"IF(AK24=\"y\",BP$14,IF(AND(AK24>0,AK24<=1),AK24*BP$14,\"\"))","v":""},"","","","","","","","","","","","","",3153,null,197245.00000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 005","District","Tabuai","Sportsgrounds and Courts",null,3623,0,244450.00000000006,null,1,244450.00000000006,null,null,{"$f":"IF(N25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N25,Landcost2,2,FALSE),\"Error\")))","v":0},36230,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},280680.00000000006,"Y","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",4325,null,204620.58728323705,76059.412716763021,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 006","Local","Port Kennedy","Informal Recreation Area",null,2391,0,61800.000000000015,null,1,61800.000000000015,null,null,{"$f":"IF(N26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N26,Landcost2,2,FALSE),\"Error\")))","v":0},23910,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85710.000000000015,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,85710.000000000015,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 007","Community Land","Community Hall","Community Land",null,933,0,0,null,1,0,null,null,{"$f":"IF(N27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N27,Landcost2,2,FALSE),\"Error\")))","v":0},9330,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9330,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",4520,null,6508.2942477876104,2419.1946902654868,402.51106194690266,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 008","Local","Community Garden","Informal Recreation Area",null,3665,0,99175.000000000029,null,1,99175.000000000029,null,null,{"$f":"IF(N28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N28,Landcost2,2,FALSE),\"Error\")))","v":0},36650,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},135825.00000000003,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,135825.00000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 009","Local","Sadies Beach","Waterfront Recreation",null,2453,0,309500.00000000006,null,1,309500.00000000006,null,null,{"$f":"IF(N29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N29,Landcost2,2,FALSE),\"Error\")))","v":0},24530,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},334030.00000000006,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,334030.00000000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 010","Local","Victoria Parade","Waterfront Recreation",null,3727,0,1225200.0000000002,null,1,1225200.0000000002,null,null,{"$f":"IF(N30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N30,Landcost2,2,FALSE),\"Error\")))","v":0},37270,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1262470.0000000002,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,1262470.0000000002,"","","","","","","","","","","","","","",{"$f":"IF(BO30=\"\",\"\",(BO30/$CD30)*$T30)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"TI_EP 011","Community Land","Library","Community Land",null,0,0,0,null,1,0,null,null,{"$f":"IF(N31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N31,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",4520,null,{"$f":"IF(AZ31=\"\",\"\",(AZ31/$CD31)*$T31)","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 012","Local","Loban Road Reserve","Informal Recreation Area",null,0,0,0,null,1,0,null,null,{"$f":"IF(N32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N32,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U32=\"y\",AZ$14,IF(AND(U32>0,U32<=1),U32*AZ$14,\"\"))","v":3153},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 013","Community Land","Swimming Pool","Community Land",null,4548,0,0,null,1,0,null,null,{"$f":"IF(N33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N33,Landcost2,2,FALSE),\"Error\")))","v":0},45480,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45480,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",4520,null,31725.318584070796,11792.601769911505,1962.0796460176989,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 014","Regional","Thursday Island Sports Complex","Community Land",null,4626,0,0,null,1,0,null,null,{"$f":"IF(N34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N34,Landcost2,2,FALSE),\"Error\")))","v":0},46260,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46260,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",4520,null,32269.420353982299,11994.849557522124,1995.730088495575,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 015","District","Back Beach","Waterfront Recreation",null,0,0,609775.00000000012,null,1,609775.00000000012,null,null,{"$f":"IF(N35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N35,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},609775.00000000012,"Y","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",4325,null,444536.5491329481,165238.45086705204,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 016","Local","Seehops Beach","Waterfront Recreation",null,0,0,231300.00000000006,null,1,231300.00000000006,null,null,{"$f":"IF(N36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N36,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},231300.00000000006,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,231300.00000000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 017","Local","Rose Hill Waterfront","Waterfront Recreation",null,5214,0,865400.00000000023,null,1,865400.00000000023,null,null,{"$f":"IF(N37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N37,Landcost2,2,FALSE),\"Error\")))","v":0},52140,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},917540.00000000023,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,917540.00000000023,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 018","Local","Aplin Waterfront","Informal Recreation Area",null,51047,0,300.00000000000006,null,1,300.00000000000006,null,null,{"$f":"IF(N38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N38,Landcost2,2,FALSE),\"Error\")))","v":0},510470,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},510770,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,510770,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 019","Local","Cook Esplanade","Waterfront Recreation",null,37510,0,210500.00000000006,null,1,210500.00000000006,null,null,{"$f":"IF(N39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N39,Landcost2,2,FALSE),\"Error\")))","v":0},375100,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},585600,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,585600,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 020","Local","Mairu Beach","Waterfront Recreation",null,0,0,5500.0000000000009,null,1,5500.0000000000009,null,null,{"$f":"IF(N40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N40,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5500.0000000000009,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,5500.0000000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_EP 021","Local","Loban Road Park","Informal Recreation Area",null,4698,0,3500.0000000000009,null,1,3500.0000000000009,null,null,{"$f":"IF(N41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N41,Landcost2,2,FALSE),\"Error\")))","v":0},46980,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50480,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,50480,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FP 002","Local","Cook's Landing / Quarantine","Waterfront Recreation",null,null,0,454545.454545455,null,1,454545.454545455,null,null,{"$f":"IF(N42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N42,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P42=\"\",0,P42*10000*O42)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},454545.454545455,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,454545.454545455,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FP 003","Regional","Ken Brown Oval","Sportsgrounds and Courts",null,null,0,1250000.0000000002,null,1,1250000.0000000002,0,2196,1E-3,21960,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1271960.0000000002,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",4520,null,887276.52212389396,329809.09734513279,54874.38053097346,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FP 005","Local","Rose Hill Waterfront","Waterfront Recreation",null,null,0,227272.727272727,null,1,227272.727272727,null,null,{"$f":"IF(N44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N44,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},227272.727272727,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,227272.727272727,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FP 006","Regional","Ken Brown Oval - Upgrade female facilities","Sportsgrounds and Courts",null,null,0,136363.636363636,null,1,136363.636363636,null,null,{"$f":"IF(N45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N45,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},136363.636363636,"Y","Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",4520,null,95122.687047465559,35358.004827031284,5882.9444891391631,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FP 007","Local","Back Beach - Upgrade embellishments (shade structure)","Waterfront Recreation",null,null,0,90909.090909090897,null,1,90909.090909090897,null,null,{"$f":"IF(N46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N46,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90909.090909090897,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,90909.090909090897,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FP 008","Local","Rose Hill - Upgrade embellishments (shade structure)","Waterfront Recreation",null,null,0,90909.090909090897,null,1,90909.090909090897,null,null,{"$f":"IF(N47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N47,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90909.090909090897,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","",{"$f":"IF(AJ47=\"y\",BO$14,IF(AND(AJ47>0,AJ47<=1),AJ47*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","",3153,null,90909.090909090897,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC47=\"\",\"\",(CC47/$CD47)*$T47)","v":""},""]
[null,null,"TI_FP 009","Local","Seehops Beach - Upgrade embellishments (shade structure)","Waterfront Recreation",null,null,0,90909.090909090897,null,1,90909.090909090897,null,null,{"$f":"IF(N48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N48,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90909.090909090897,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U48=\"y\",AZ$14,IF(AND(U48>0,U48<=1),U48*AZ$14,\"\"))","v":3153},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,{"$f":"IF(AZ48=\"\",\"\",(AZ48/$CD48)*$T48)","v":90909.090909090897},"","","","","","","","","","","","","","","",{"$f":"IF(BP48=\"\",\"\",(BP48/$CD48)*$T48)","v":""},"","","","","","","","","","","","","",""]
[null,null,"HI_FP 001","Local","Horn Island sports - Upgrade embellishments (shade structure)","Sportsgrounds and Courts",null,null,0,150000,null,1,150000,null,null,{"$f":"IF(N49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N49,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},150000,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1172,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1172,null,"",150000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FP 010","Local","Sadies Beach - New Toilet Block","Waterfront Recreation",null,null,0,136363.63636363635,null,1,136363.63636363635,null,null,{"$f":"IF(N50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N50,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},136363.63636363635,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3153,null,136363.63636363635,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,{"$f":"I51*H51","v":0},null,1,0,null,null,{"$f":"IF(N51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N51,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N52,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N53,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N54,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N55,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR55=\"y\",BW$14,IF(AND(AR55>0,AR55<=1),AR55*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N56,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N57,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N58,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N59,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N60,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N61,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N62,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N63,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BO63=\"\",\"\",(BO63/$CD63)*$T63)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N64,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ64=\"\",\"\",(AZ64/$CD64)*$T64)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N65,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U65=\"y\",AZ$14,IF(AND(U65>0,U65<=1),U65*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV65=\"y\",CA$14,IF(AND(AV65>0,AV65<=1),AV65*CA$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N66,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N67,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX67=\"\",\"\",(BX67/$CD67)*$T67)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N68,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N69,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N70,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N71,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N72,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N73,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N74,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N75,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N76,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N77,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N78,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G79,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I79*H79","v":0},null,{"$f":"IF(K79=\"\",1,VLOOKUP(K79,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N79,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J80=\"\",\"\",J80*L80)","v":0},null,null,{"$f":"IF(N80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P80=\"\",0,P80*10000*O80)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q80+M80)*S80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N81,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ81=\"\",\"\",(AZ81/$CD81)*$T81)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N82,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U82=\"y\",AZ$14,IF(AND(U82>0,U82<=1),U82*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ82:CC82)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF82:DI82)=T82,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N83,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N84,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N85,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N86,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP86=\"y\",BU$14,IF(AND(AP86>0,AP86<=1),AP86*BU$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N87,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AK87=\"y\",BP$14,IF(AND(AK87>0,AK87<=1),AK87*BP$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N88,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N89,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N90,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N91,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N92,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N93,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N94,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N95,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BV95=\"\",\"\",(BV95/$CD95)*$T95)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N96,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP96=\"\",\"\",(BP96/$CD96)*$T96)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N97,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BN97=\"\",\"\",(BN97/$CD97)*$T97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N98,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Y98=\"y\",BD$14,IF(AND(Y98>0,Y98<=1),Y98*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ98=\"\",\"\",(AZ98/$CD98)*$T98)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N99,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U99=\"y\",AZ$14,IF(AND(U99>0,U99<=1),U99*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N100,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N101,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N102,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N103,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N104,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N105,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N106,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N107,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N108,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N109,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N110,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N111,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N112,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N113,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N114,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N115,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N116,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC116=\"\",\"\",(BC116/$CD116)*$T116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC116=\"\",\"\",(CC116/$CD116)*$T116)","v":""},""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N117,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ117=\"\",\"\",(AZ117/$CD117)*$T117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N118,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N119,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AB119=\"y\",BG$14,IF(AND(AB119>0,AB119<=1),AB119*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N120,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N121,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N122,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N123,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N124,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N125,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N126,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N127,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N128,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N129,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N130,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N131,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N132,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N133,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N134,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N135,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N136,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N137,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N138,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP138=\"\",\"\",(BP138/$CD138)*$T138)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N139,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N140,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N141,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N142,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G143,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I143*H143","v":0},null,{"$f":"IF(K143=\"\",1,VLOOKUP(K143,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N143,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS143=\"y\",BX$14,IF(AND(AS143>0,AS143<=1),AS143*BX$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J144=\"\",\"\",J144*L144)","v":0},null,null,{"$f":"IF(N144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N144,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P144=\"\",0,P144*10000*O144)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q144+M144)*S144,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(X144=\"y\",BC$14,IF(AND(X144>0,X144<=1),X144*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AN144=\"y\",BS$14,IF(AND(AN144>0,AN144<=1),AN144*BS$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N145,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U145=\"y\",AZ$14,IF(AND(U145>0,U145<=1),U145*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N146,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ146:CC146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF146:DI146)=T146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N147,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N148,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N149,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N150,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM150=\"\",\"\",(BM150/$CD150)*$T150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N151,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ151=\"\",\"\",(AZ151/$CD151)*$T151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N152,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N153,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N154,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N155,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N156,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N157,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX157=\"\",\"\",(BX157/$CD157)*$T157)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N158,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N159,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AM159=\"y\",BR$14,IF(AND(AM159>0,AM159<=1),AM159*BR$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N160,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AK160=\"y\",BP$14,IF(AND(AK160>0,AK160<=1),AK160*BP$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N161,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N162,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N163,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N164,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N165,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N166,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N167,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N168,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N169,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N170,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH170=\"\",\"\",(BH170/$CD170)*$T170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N171,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ171=\"\",\"\",(AZ171/$CD171)*$T171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N172,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N173,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(W173=\"y\",BB$14,IF(AND(W173>0,W173<=1),W173*BB$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N174,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U174=\"y\",AZ$14,IF(AND(U174>0,U174<=1),U174*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N175,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N176,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N177,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N178,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N179,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N180,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N181,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N182,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N183,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N184,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N185,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV185=\"y\",CA$14,IF(AND(AV185>0,AV185<=1),AV185*CA$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N186,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N187,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N188,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N189,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N190,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N191,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z191=\"y\",BE$14,IF(AND(Z191>0,Z191<=1),Z191*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AS191=\"y\",BX$14,IF(AND(AS191>0,AS191<=1),AS191*BX$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N192,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BJ192=\"\",\"\",(BJ192/$CD192)*$T192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N193,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N194,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N195,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N196,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N197,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N198,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N199,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N200,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BI200=\"\",\"\",(BI200/$CD200)*$T200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N201,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ201=\"\",\"\",(AZ201/$CD201)*$T201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N202,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N203,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ203=\"\",\"\",(BZ203/$CD203)*$T203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N204,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N205,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N206,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G207,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I207*H207","v":0},null,{"$f":"IF(K207=\"\",1,VLOOKUP(K207,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N207,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J208=\"\",\"\",J208*L208)","v":0},null,null,{"$f":"IF(N208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N208,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P208=\"\",0,P208*10000*O208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q208+M208)*S208,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N209,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ209=\"\",\"\",(BQ209/$CD209)*$T209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N210,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ210:CC210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF210:DI210)=T210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N211,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N212,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N213,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N214,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AB214=\"y\",BG$14,IF(AND(AB214>0,AB214<=1),AB214*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N216,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N217,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N218,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N219,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N220,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N221,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N222,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N223,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N224,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR224=\"y\",BW$14,IF(AND(AR224>0,AR224<=1),AR224*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N226,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N227,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N228,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N229,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AA229=\"y\",BF$14,IF(AND(AA229>0,AA229<=1),AA229*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC229=\"\",\"\",(BC229/$CD229)*$T229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U230=\"y\",AZ$14,IF(AND(U230>0,U230<=1),U230*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ230=\"\",\"\",(AZ230/$CD230)*$T230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N232,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N233,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N234,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AG234=\"y\",BL$14,IF(AND(AG234>0,AG234<=1),AG234*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N236,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N237,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT237=\"\",\"\",(BT237/$CD237)*$T237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N238,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N239,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS239=\"\",\"\",(BS239/$CD239)*$T239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N241,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N242,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N243,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N244,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N245,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N246,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N247,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N248,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N249,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N250,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N251,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP251=\"\",\"\",(BP251/$CD251)*$T251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N253,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N254,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N255,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N256,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N257,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI257=\"y\",BN$14,IF(AND(AI257>0,AI257<=1),AI257*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N259,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N260,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N261,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N262,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N263,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM263=\"\",\"\",(BM263/$CD263)*$T263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ264=\"\",\"\",(AZ264/$CD264)*$T264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N265,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N266,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC266=\"\",\"\",(CC266/$CD266)*$T266)","v":""},""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N268,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N269,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N270,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G271,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I271*H271","v":0},null,{"$f":"IF(K271=\"\",1,VLOOKUP(K271,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N271,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AH271=\"y\",BM$14,IF(AND(AH271>0,AH271<=1),AH271*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J272=\"\",\"\",J272*L272)","v":0},null,null,{"$f":"IF(N272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N272,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P272=\"\",0,P272*10000*O272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q272+M272)*S272,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(X272=\"y\",BC$14,IF(AND(X272>0,X272<=1),X272*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N273,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U273=\"y\",AZ$14,IF(AND(U273>0,U273<=1),U273*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N274,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ274:CC274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF274:DI274)=T274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW275=\"\",\"\",(BW275/$CD275)*$T275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N277,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N278,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N279,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N280,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N281,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N282,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N283,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH283=\"\",\"\",(BH283/$CD283)*$T283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ284=\"\",\"\",(AZ284/$CD284)*$T284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AL285=\"y\",BQ$14,IF(AND(AL285>0,AL285<=1),AL285*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N287,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N288,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N289,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N290,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N291,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N292,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N293,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N294,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N295,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N296,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N297,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AC297=\"y\",BH$14,IF(AND(AC297>0,AC297<=1),AC297*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N299,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N300,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N301,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N302,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N303,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N304,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N305,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU305=\"y\",BZ$14,IF(AND(AU305>0,AU305<=1),AU305*BZ$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N307,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N308,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N309,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N310,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N311,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N312,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N313,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N314,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N315,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BG315=\"\",\"\",(BG315/$CD315)*$T315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N316,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ316=\"\",\"\",(AZ316/$CD316)*$T316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ317=\"\",\"\",(BZ317/$CD317)*$T317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AL318=\"y\",BQ$14,IF(AND(AL318>0,AL318<=1),AL318*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N319,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N320,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Y320=\"y\",BD$14,IF(AND(Y320>0,Y320<=1),Y320*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U321=\"y\",AZ$14,IF(AND(U321>0,U321<=1),U321*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N322,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N323,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ323=\"\",\"\",(BQ323/$CD323)*$T323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N325,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N326,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N327,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N328,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N329,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM329=\"\",\"\",(BM329/$CD329)*$T329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N331,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N332,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N333,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N334,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G335,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I335*H335","v":0},null,{"$f":"IF(K335=\"\",1,VLOOKUP(K335,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N335,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AD335=\"y\",BI$14,IF(AND(AD335>0,AD335<=1),AD335*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J336=\"\",\"\",J336*L336)","v":0},null,null,{"$f":"IF(N336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N336,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P336=\"\",0,P336*10000*O336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q336+M336)*S336,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N337,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N338,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ338:CC338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF338:DI338)=T338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N340,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N341,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N342,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N343,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N344,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N345,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N346,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO346=\"y\",BT$14,IF(AND(AO346>0,AO346<=1),AO346*BT$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N348,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N349,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N350,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N351,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT351=\"\",\"\",(BT351/$CD351)*$T351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N352,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC352=\"\",\"\",(BC352/$CD352)*$T352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ353=\"\",\"\",(AZ353/$CD353)*$T353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N355,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N356,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N357,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N358,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N359,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N360,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N361,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI361=\"y\",BN$14,IF(AND(AI361>0,AI361<=1),AI361*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N363,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N364,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N365,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N366,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N367,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N368,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z368=\"y\",BE$14,IF(AND(Z368>0,Z368<=1),Z368*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX368=\"y\",CC$14,IF(AND(AX368>0,AX368<=1),AX368*CC$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N370,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N371,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N372,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N373,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N374,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N375,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BO375=\"\",\"\",(BO375/$CD375)*$T375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N377,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N378,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N379,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N380,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N381,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(X381=\"y\",BC$14,IF(AND(X381>0,X381<=1),X381*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U382=\"y\",AZ$14,IF(AND(U382>0,U382<=1),U382*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N384,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N385,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N386,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BF386=\"\",\"\",(BF386/$CD386)*$T386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N387,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N388,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY388=\"\",\"\",(BY388/$CD388)*$T388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N390,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR390=\"y\",BW$14,IF(AND(AR390>0,AR390<=1),AR390*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP391=\"y\",BU$14,IF(AND(AP391>0,AP391<=1),AP391*BU$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N393,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N394,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AN394=\"y\",BS$14,IF(AND(AN394>0,AN394<=1),AN394*BS$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N396,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N397,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N398,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,{"$f":"I399*H399","v":0},null,{"$f":"IF(K399=\"\",1,VLOOKUP(K399,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N399,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J400=\"\",\"\",J400*L400)","v":0},null,null,{"$f":"IF(N400=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N400,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(P400=\"\",0,P400*10000*O400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q400+M400)*S400,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N401=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N401,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B28,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B29,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B30,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B31,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B32,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B33,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B34,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B35,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B36,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B37,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B38,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B39,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B40,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B41,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B42,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B43,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Exist Trunk Asset - Stormwater","index":9,"n_rows":436,"n_cols":115,"rows_kept":436,"cut":false,"hidden":false,"merged":[[10,9,10,13],[10,113,11,113],[10,114,11,114],[4,1,4,17],[10,107,11,107],[10,108,11,108],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,101,11,101],[10,102,11,102],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,106,11,106],[10,95,11,95],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,89,11,89],[10,90,11,90],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,94,11,94],[10,82,11,82],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,76,11,76],[10,77,11,77],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,43,11,43],[10,44,11,44],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,52,11,52],[1,1,1,17],[2,1,2,17],[7,1,7,2],[9,21,9,50],[10,1,10,5],[10,6,10,8],[10,14,10,17],[10,18,10,20],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,39,11,39],[10,40,11,40],[10,41,11,41],[10,42,11,42]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Stormwater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Horn Island"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Thursday Island - Front"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Thursday Island - Back"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":0},{"$f":"'Catchment Demand - Stormwater'!$C12","v":0},{"$f":"'Catchment Demand - Stormwater'!$C13","v":0},{"$f":"'Catchment Demand - Stormwater'!$C14","v":0},{"$f":"'Catchment Demand - Stormwater'!$C15","v":0},{"$f":"'Catchment Demand - Stormwater'!$C16","v":0},{"$f":"'Catchment Demand - Stormwater'!$C17","v":0},{"$f":"'Catchment Demand - Stormwater'!$C18","v":0},{"$f":"'Catchment Demand - Stormwater'!$C19","v":0},{"$f":"'Catchment Demand - Stormwater'!$C20","v":0},{"$f":"'Catchment Demand - Stormwater'!$C21","v":0},{"$f":"'Catchment Demand - Stormwater'!$C22","v":0},{"$f":"'Catchment Demand - Stormwater'!$C23","v":0},{"$f":"'Catchment Demand - Stormwater'!$C24","v":0},{"$f":"'Catchment Demand - Stormwater'!$C25","v":0},{"$f":"'Catchment Demand - Stormwater'!$C26","v":0},{"$f":"'Catchment Demand - Stormwater'!$C27","v":0},{"$f":"'Catchment Demand - Stormwater'!$C28","v":0},{"$f":"'Catchment Demand - Stormwater'!$C29","v":0},{"$f":"'Catchment Demand - Stormwater'!$C30","v":0},{"$f":"'Catchment Demand - Stormwater'!$C31","v":0},{"$f":"'Catchment Demand - Stormwater'!$C32","v":0},{"$f":"'Catchment Demand - Stormwater'!$C33","v":0},{"$f":"'Catchment Demand - Stormwater'!$C34","v":0},{"$f":"'Catchment Demand - Stormwater'!$C35","v":0},{"$f":"'Catchment Demand - Stormwater'!$C36","v":0},{"$f":"'Catchment Demand - Stormwater'!$C37","v":0},null,{"$f":"V11","v":"Horn Island"},{"$f":"W11","v":"Thursday Island - Front"},"Thursday Island - Back",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"V11","v":"Horn Island"},{"$f":"W11","v":"Thursday Island - Front"},"Thursday Island - Back",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"V13+1","v":2},{"$f":"W13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(V11,stormcatch,6,FALSE),\"\")","v":11},30,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"V14","v":11},{"$f":"W14","v":30},6,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CG15:CG401)","v":940225.61063352029},1598304.9603283089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HI_CUL 019","Culvert",null,null,null,6.6145699999999996,650,{"$f":"IF(G15=SWTYPE1,VLOOKUP(I15,SWUnitrates1,2,FALSE),IF(G15=SWTYPE2,VLOOKUP(I15,SWUnitrates2,2,FALSE),0))","v":0},5880.4800552058696,null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,SWsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":5880.4800552058696},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":5880.4800552058696},"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":11},{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA15:CD15)","v":11},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":5880.4800552058696},"","","","","","","","","","","","","","","",{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CE15)*$U15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""}]
[null,null,"HI_CUL 020","Culvert",null,null,null,9.6869999999999994,650,0,8584.3126152248933,null,1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":8584.3126152248933},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":8584.3126152248933},"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16=\"y\",BA$14,IF(AND(V16>0,V16<=1),V16*BA$14,\"\"))","v":11},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA16:CD16)","v":11},null,8584.3126152248933,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG16:DJ16)=U16,\"\",\"ERROR\")","v":""}]
[null,null,"HI_CUL 021","Culvert",null,null,null,4.8694100000000002,650,0,4310.4946166289365,null,1,4310.4946166289365,null,null,{"$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$44,3,FALSE))),1)","v":1},4310.4946166289365,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA17:CD17)","v":11},null,4310.4946166289365,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG17:DJ17)=U17,\"\",\"ERROR\")","v":""}]
[null,null,"HI_CUL 022","Culvert",null,null,null,29.416899999999998,650,0,26147.731374104278,null,1,26147.731374104278,null,null,{"$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$44,3,FALSE))),1)","v":1},26147.731374104278,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA18:CD18)","v":11},null,26147.731374104278,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG18:DJ18)=U18,\"\",\"ERROR\")","v":""}]
[null,null,"HI_CUL 023","Culvert",null,null,null,110.821,650,0,98517.498847842711,null,1,98517.498847842711,null,null,{"$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$44,3,FALSE))),1)","v":1},98517.498847842711,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,98517.498847842711,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 027","Culvert",null,null,null,117.18600000000001,750,0,138368.72031271976,null,1,138368.72031271976,null,null,{"$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$44,3,FALSE))),1)","v":1},138368.72031271976,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,138368.72031271976,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 028","Culvert",null,null,null,3.6579700000000002,750,0,4321.6134445100479,null,1,4321.6134445100479,null,null,{"$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$44,3,FALSE))),1)","v":1},4321.6134445100479,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,4321.6134445100479,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 029","Culvert",null,null,null,21.119199999999999,1200,0,38917.613317224459,null,1,38917.613317224459,null,null,{"$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$44,3,FALSE))),1)","v":1},38917.613317224459,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,38917.613317224459,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 030","Culvert",null,null,null,7.1523300000000001,1200,0,13123.117020191557,null,1,13123.117020191557,null,null,{"$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$44,3,FALSE))),1)","v":1},13123.117020191557,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT23=\"y\",BY$14,IF(AND(AT23>0,AT23<=1),AT23*BY$14,\"\"))","v":""},"","","","","",11,null,13123.117020191557,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 031","Culvert",null,null,null,20.907299999999999,1200,0,38457.774295441523,null,1,38457.774295441523,null,null,{"$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$44,3,FALSE))),1)","v":1},38457.774295441523,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","",{"$f":"IF(AL24=\"y\",BQ$14,IF(AND(AL24>0,AL24<=1),AL24*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",11,null,38457.774295441523,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 032","Culvert",null,null,null,21.028300000000002,1200,0,38680.159192592859,null,1,38680.159192592859,null,null,{"$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$44,3,FALSE))),1)","v":1},38680.159192592859,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,38680.159192592859,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 033","Culvert",null,null,null,21.2575,1200,0,39101.622524537153,null,1,39101.622524537153,null,null,{"$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$44,3,FALSE))),1)","v":1},39101.622524537153,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,39101.622524537153,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 034","Culvert",null,null,null,5.0294600000000003,1200,0,9221.1305462539694,null,1,9221.1305462539694,null,null,{"$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$44,3,FALSE))),1)","v":1},9221.1305462539694,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,9221.1305462539694,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 035","Culvert",null,null,null,51.773400000000002,900,0,74683.223421949544,null,1,74683.223421949544,null,null,{"$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$44,3,FALSE))),1)","v":1},74683.223421949544,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,74683.223421949544,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 036","Culvert",null,null,null,61.973199999999999,900,0,89385.774596692005,null,1,89385.774596692005,null,null,{"$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$44,3,FALSE))),1)","v":1},89385.774596692005,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,89385.774596692005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 039","Culvert",null,null,null,17.0991,1200,0,29795.542783730954,null,1,29795.542783730954,null,null,{"$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$44,3,FALSE))),1)","v":1},29795.542783730954,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,29795.542783730954,"","","","","","","","","","","","","","",{"$f":"IF(BP30=\"\",\"\",(BP30/$CE30)*$U30)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 040","Culvert",null,null,null,17.0991,1200,0,29795.542780471565,null,1,29795.542780471565,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$44,3,FALSE))),1)","v":1},29795.542780471565,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,{"$f":"IF(BA31=\"\",\"\",(BA31/$CE31)*$U31)","v":29795.542780471565},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 045","Culvert",null,null,null,18.113600000000002,1200,0,33545.744508134805,null,1,33545.744508134805,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$44,3,FALSE))),1)","v":1},33545.744508134805,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V32=\"y\",BA$14,IF(AND(V32>0,V32<=1),V32*BA$14,\"\"))","v":11},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,33545.744508134805,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 046","Culvert",null,null,null,13.458399999999999,1200,0,24775.635557015281,null,1,24775.635557015281,null,null,{"$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$44,3,FALSE))),1)","v":1},24775.635557015281,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,24775.635557015281,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 047","Culvert",null,null,null,13.458399999999999,1200,0,24775.635577428075,null,1,24775.635577428075,null,null,{"$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$44,3,FALSE))),1)","v":1},24775.635577428075,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,24775.635577428075,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 048","Culvert",null,null,null,13.458399999999999,1200,0,24775.635576895791,null,1,24775.635576895791,null,null,{"$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$44,3,FALSE))),1)","v":1},24775.635576895791,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,24775.635576895791,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 049","Culvert",null,null,null,17.232600000000001,1200,0,28151.267435113758,null,1,28151.267435113758,null,null,{"$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$44,3,FALSE))),1)","v":1},28151.267435113758,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,28151.267435113758,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 050","Culvert",null,null,null,14.646599999999999,1200,0,26902.143365096828,null,1,26902.143365096828,null,null,{"$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$44,3,FALSE))),1)","v":1},26902.143365096828,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,26902.143365096828,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 051","Culvert",null,null,null,14.646599999999999,1200,0,26902.143366173867,null,1,26902.143366173867,null,null,{"$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$44,3,FALSE))),1)","v":1},26902.143366173867,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,26902.143366173867,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_CUL 052","Culvert",null,null,null,14.646599999999999,1200,0,26902.143381119902,null,1,26902.143381119902,null,null,{"$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$44,3,FALSE))),1)","v":1},26902.143381119902,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,26902.143381119902,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SW 043","Open Drain",null,"Concrete Drain",null,162.19800000000001,null,0,32346.840366616751,null,1,32346.840366616751,null,null,{"$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$44,3,FALSE))),1)","v":1},32346.840366616751,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,32346.840366616751,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SW 044","Open Drain",null,"Concrete Drain",null,19.328099999999999,null,0,3856.0697546031543,null,1,3856.0697546031543,null,null,{"$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$44,3,FALSE))),1)","v":1},3856.0697546031543,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,3856.0697546031543,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SW 045","Open Drain",null,"Natural Drain",null,88.957700000000003,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SW 046","Open Drain",null,"Natural Drain",null,60.329599999999999,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SW 047","Open Drain",null,"Natural Drain",null,31.679600000000001,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"HI_SW 048","Open Drain",null,"Natural Drain",null,58.177900000000001,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,"Y","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 004","Culvert",null,null,null,10.4238,600,0,9267.3388902315237,null,1,9267.3388902315237,null,null,{"$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$44,3,FALSE))),1)","v":1},9267.3388902315237,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",9267.3388902315237,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 005","Culvert",null,null,null,43.479100000000003,1200,0,82729.464723770143,null,1,82729.464723770143,null,null,{"$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$44,3,FALSE))),1)","v":1},82729.464723770143,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","",{"$f":"IF(AK47=\"y\",BP$14,IF(AND(AK47>0,AK47<=1),AK47*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","",30,null,"",82729.464723770143,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD47=\"\",\"\",(CD47/$CE47)*$U47)","v":""},""]
[null,null,"TI_CUL 006","Culvert",null,null,null,22.106400000000001,1800,0,81198.023061161875,null,1,81198.023061161875,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$44,3,FALSE))),1)","v":1},81198.023061161875,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V48=\"y\",BA$14,IF(AND(V48>0,V48<=1),V48*BA$14,\"\"))","v":""},30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,{"$f":"IF(BA48=\"\",\"\",(BA48/$CE48)*$U48)","v":""},81198.023061161875,"","","","","","","","","","","","","","",{"$f":"IF(BQ48=\"\",\"\",(BQ48/$CE48)*$U48)","v":""},"","","","","","","","","","","","","",""]
[null,null,"TI_CUL 007","Culvert",null,null,null,17.453900000000001,900,0,15486.951987982344,null,1,15486.951987982344,null,null,{"$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$44,3,FALSE))),1)","v":1},15486.951987982344,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",15486.951987982344,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 043","Culvert",null,null,null,23.313300000000002,1500,0,70473.550337589724,null,1,70473.550337589724,null,null,{"$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$44,3,FALSE))),1)","v":1},70473.550337589724,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",70473.550337589724,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 054","Culvert",null,null,null,4.3854600000000001,750,0,3878.5203363977453,null,1,3878.5203363977453,null,null,{"$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$44,3,FALSE))),1)","v":1},3878.5203363977453,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",3878.5203363977453,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 055","Culvert",null,null,null,32.583399999999997,750,0,28991.797770980716,null,1,28991.797770980716,null,null,{"$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$44,3,FALSE))),1)","v":1},28991.797770980716,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",28991.797770980716,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 056","Culvert",null,null,null,9.3399400000000004,1500,0,8316.1364462330112,null,1,8316.1364462330112,null,null,{"$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$44,3,FALSE))),1)","v":1},8316.1364462330112,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",8316.1364462330112,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 057","Culvert",null,null,null,2.78776,1500,0,8931.1336011006842,null,1,8931.1336011006842,null,null,{"$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$44,3,FALSE))),1)","v":1},8931.1336011006842,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",8931.1336011006842,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 061","Culvert",null,null,null,11.154299999999999,1000,0,14092.117004314008,null,1,14092.117004314008,null,null,{"$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$44,3,FALSE))),1)","v":1},14092.117004314008,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS55=\"y\",BX$14,IF(AND(AS55>0,AS55<=1),AS55*BX$14,\"\"))","v":""},"","","","","","",30,null,"",14092.117004314008,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 064","Culvert",null,null,null,13.754,1800,0,50441.886850365729,null,1,50441.886850365729,null,null,{"$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$44,3,FALSE))),1)","v":1},50441.886850365729,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",50441.886850365729,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 073","Culvert",null,null,null,8.3808199999999999,450,0,7424.2082101543983,null,1,7424.2082101543983,null,null,{"$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$44,3,FALSE))),1)","v":1},7424.2082101543983,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",7424.2082101543983,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 074","Culvert",null,null,null,8.8956700000000009,1200,0,16310.155503294805,null,1,16310.155503294805,null,null,{"$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$44,3,FALSE))),1)","v":1},16310.155503294805,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",16310.155503294805,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 075","Culvert",null,null,null,12.356199999999999,750,0,10936.858964072428,null,1,10936.858964072428,null,null,{"$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$44,3,FALSE))),1)","v":1},10936.858964072428,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",10936.858964072428,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 078","Culvert",null,null,null,13.190300000000001,600,0,24331.202892806665,null,1,24331.202892806665,null,null,{"$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$44,3,FALSE))),1)","v":1},24331.202892806665,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",24331.202892806665,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 081","Culvert",null,null,null,17.731300000000001,1800,0,65018.999130165255,null,1,65018.999130165255,null,null,{"$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$44,3,FALSE))),1)","v":1},65018.999130165255,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",65018.999130165255,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 142","Culvert",null,null,null,47.399500000000003,750,0,41962.472560964583,null,1,41962.472560964583,null,null,{"$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$44,3,FALSE))),1)","v":1},41962.472560964583,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",41962.472560964583,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 144","Culvert",null,null,null,37.621899999999997,1200,0,66602.847624184244,null,1,66602.847624184244,null,null,{"$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$44,3,FALSE))),1)","v":1},66602.847624184244,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",66602.847624184244,"","","","","","","","","","","","","",{"$f":"IF(BP63=\"\",\"\",(BP63/$CE63)*$U63)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 146","Culvert",null,null,null,155.75200000000001,1000,0,196696.23771376914,null,1,196696.23771376914,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$44,3,FALSE))),1)","v":1},196696.23771376914,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,{"$f":"IF(BA64=\"\",\"\",(BA64/$CE64)*$U64)","v":""},196696.23771376914,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 147","Culvert",null,null,null,8.9719999999999995,600,0,7941.729742118845,null,1,7941.729742118845,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$44,3,FALSE))),1)","v":1},7941.729742118845,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V65=\"y\",BA$14,IF(AND(V65>0,V65<=1),V65*BA$14,\"\"))","v":""},30,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW65=\"y\",CB$14,IF(AND(AW65>0,AW65<=1),AW65*CB$14,\"\"))","v":""},"","",30,null,"",7941.729742118845,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 148","Culvert",null,null,null,48.186700000000002,1800,0,176667.00634046894,null,1,176667.00634046894,null,null,{"$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$44,3,FALSE))),1)","v":1},176667.00634046894,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",176667.00634046894,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 149","Culvert",null,null,null,37.791600000000003,900,0,33456.649711635604,null,1,33456.649711635604,null,null,{"$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$44,3,FALSE))),1)","v":1},33456.649711635604,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",33456.649711635604,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY67=\"\",\"\",(BY67/$CE67)*$U67)","v":""},"","","","","",""]
[null,null,"TI_CUL 150","Culvert",null,null,null,37.752400000000002,900,0,33421.236430870464,null,1,33421.236430870464,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$44,3,FALSE))),1)","v":1},33421.236430870464,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",33421.236430870464,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 151","Culvert",null,null,null,12.935600000000001,750,0,15200.522886284001,null,1,15200.522886284001,null,null,{"$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$44,3,FALSE))),1)","v":1},15200.522886284001,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",15200.522886284001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 165","Culvert",null,null,null,3.4148200000000002,1200,0,6037.0723084956308,null,1,6037.0723084956308,null,null,{"$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$44,3,FALSE))),1)","v":1},6037.0723084956308,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",6037.0723084956308,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 166","Culvert",null,null,null,57.169699999999999,1200,0,101213.92441635707,null,1,101213.92441635707,null,null,{"$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$44,3,FALSE))),1)","v":1},101213.92441635707,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",101213.92441635707,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 170","Culvert",null,null,null,10.5694,750,0,12428.344985152784,null,1,12428.344985152784,null,null,{"$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$44,3,FALSE))),1)","v":1},12428.344985152784,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",12428.344985152784,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 190","Culvert",null,null,null,11.7281,750,0,10380.309819675706,null,1,10380.309819675706,null,null,{"$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$44,3,FALSE))),1)","v":1},10380.309819675706,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",10380.309819675706,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 191","Culvert",null,null,null,44.640599999999999,750,0,55539.035812081718,null,1,55539.035812081718,null,null,{"$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$44,3,FALSE))),1)","v":1},55539.035812081718,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",55539.035812081718,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 192","Culvert",null,null,null,1.84396,450,0,1641.8832742384909,null,1,1641.8832742384909,null,null,{"$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$44,3,FALSE))),1)","v":1},1641.8832742384909,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",1641.8832742384909,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 194","Culvert",null,null,null,12.3559,750,0,10945.402078368385,null,1,10945.402078368385,null,null,{"$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$44,3,FALSE))),1)","v":1},10945.402078368385,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",10945.402078368385,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 206","Culvert",null,null,null,13.755699999999999,1650,0,42108.850409543957,null,1,42108.850409543957,null,null,{"$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$44,3,FALSE))),1)","v":1},42108.850409543957,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",42108.850409543957,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 208","Culvert",null,null,null,48.977600000000002,450,0,43468.252504569886,null,1,43468.252504569886,null,null,{"$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$44,3,FALSE))),1)","v":1},43468.252504569886,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",43468.252504569886,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 216","Culvert",null,null,null,52.9358,900,{"$f":"IF(G79=SWTYPE1,VLOOKUP(I79,SWUnitrates1,2,FALSE),IF(G79=SWTYPE2,VLOOKUP(I79,SWUnitrates2,2,FALSE),0))","v":0},46984.548007745798,null,{"$f":"IF(L79=\"\",1,VLOOKUP(L79,SWsitecond,2,FALSE))","v":1},46984.548007745798,null,null,{"$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$44,3,FALSE))),1)","v":1},46984.548007745798,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",46984.548007745798,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 217","Culvert",null,null,null,61.613399999999999,900,0,54743.648006711432,null,1,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":54743.648006711432},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":54743.648006711432},"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",54743.648006711432,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_CUL 218","Culvert",null,null,null,9.5372000000000003,900,0,8464.6747187136098,null,1,8464.6747187136098,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$44,3,FALSE))),1)","v":1},8464.6747187136098,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,{"$f":"IF(BA81=\"\",\"\",(BA81/$CE81)*$U81)","v":""},8464.6747187136098,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 003","Inlet",null,null,null,1,"",0,4000,null,1,4000,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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V82=\"y\",BA$14,IF(AND(V82>0,V82<=1),V82*BA$14,\"\"))","v":""},30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA82:CD82)","v":30},null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG82:DJ82)=U82,\"\",\"ERROR\")","v":""}]
[null,null,"TI_FI 004","Manhole",null,null,null,1,"",0,7000,null,1,7000,null,null,{"$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$44,3,FALSE))),1)","v":1},7000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",7000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 012","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 069","Manhole",null,null,null,1,"",0,7000,null,1,7000,null,null,{"$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$44,3,FALSE))),1)","v":1},7000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",7000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 080","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ86=\"y\",BV$14,IF(AND(AQ86>0,AQ86<=1),AQ86*BV$14,\"\"))","v":""},"","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 084","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","",{"$f":"IF(AL87=\"y\",BQ$14,IF(AND(AL87>0,AL87<=1),AL87*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 086","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 087","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 098","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 100","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 101","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 103","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_FI 106","Inlet",null,null,null,1,"",0,4000,null,1,4000,null,null,{"$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$44,3,FALSE))),1)","v":1},4000,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",4000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 009","Open Drain",null,"Rock Pitch Drain",null,19.918099999999999,null,0,2377.4499184051683,null,1,2377.4499184051683,null,null,{"$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$44,3,FALSE))),1)","v":1},2377.4499184051683,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",2377.4499184051683,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW95=\"\",\"\",(BW95/$CE95)*$U95)","v":""},"","","","","","","",""]
[null,null,"TI_SW 023","Open Drain",null,"Rock Pitch Drain",null,49.281500000000001,null,0,5882.5165712970811,null,1,5882.5165712970811,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$44,3,FALSE))),1)","v":1},5882.5165712970811,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",5882.5165712970811,"","","","","","","","","","","","","","",{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CE96)*$U96)","v":""},"","","","","","","","","","","","","",""]
[null,null,"TI_SW 027","Open Drain",null,"Concrete Drain",null,17.8782,null,0,3557.0059470503061,null,1,3557.0059470503061,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$44,3,FALSE))),1)","v":1},3557.0059470503061,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",3557.0059470503061,"","","","","","","","","","","","",{"$f":"IF(BO97=\"\",\"\",(BO97/$CE97)*$U97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 028","Open Drain",null,"Concrete Drain",null,21.424399999999999,null,0,4262.1738700052656,null,1,4262.1738700052656,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$44,3,FALSE))),1)","v":1},4262.1738700052656,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","",{"$f":"IF(Z98=\"y\",BE$14,IF(AND(Z98>0,Z98<=1),Z98*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",30,null,{"$f":"IF(BA98=\"\",\"\",(BA98/$CE98)*$U98)","v":""},4262.1738700052656,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 031","Open Drain",null,"Rock Pitch Drain",null,0,null,0,2402.8571956791998,null,1,2402.8571956791998,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$44,3,FALSE))),1)","v":1},2402.8571956791998,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V99=\"y\",BA$14,IF(AND(V99>0,V99<=1),V99*BA$14,\"\"))","v":""},30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",2402.8571956791998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 032","Open Drain",null,"Concrete Drain",null,99.8733,null,0,19880.676410990553,null,1,19880.676410990553,null,null,{"$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$44,3,FALSE))),1)","v":1},19880.676410990553,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",19880.676410990553,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 033","Open Drain",null,"Rock Pitch Drain",null,30.4392,null,0,3637.9508207740992,null,1,3637.9508207740992,null,null,{"$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$44,3,FALSE))),1)","v":1},3637.9508207740992,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",3637.9508207740992,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 034","Open Drain",null,"Grass Drain",null,21.572500000000002,null,0,257.88541987876368,null,1,257.88541987876368,null,null,{"$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$44,3,FALSE))),1)","v":1},257.88541987876368,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",257.88541987876368,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 058","Open Drain",null,"Concrete Drain",null,97.2166,null,0,19339.10095088544,null,1,19339.10095088544,null,null,{"$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$44,3,FALSE))),1)","v":1},19339.10095088544,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",19339.10095088544,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 068","Open Drain",null,"Grass Drain",null,149.589,null,0,1787.3438055179695,null,1,1787.3438055179695,null,null,{"$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$44,3,FALSE))),1)","v":1},1787.3438055179695,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",1787.3438055179695,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 069","Open Drain",null,"Grass Drain",null,63.697600000000001,null,0,763.69018403633777,null,1,763.69018403633777,null,null,{"$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$44,3,FALSE))),1)","v":1},763.69018403633777,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",763.69018403633777,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 070","Open Drain",null,"Grass Drain",null,108.19,null,0,1296.0627913142428,null,1,1296.0627913142428,null,null,{"$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$44,3,FALSE))),1)","v":1},1296.0627913142428,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",1296.0627913142428,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 072","Open Drain",null,"Grass Drain",null,184,null,0,2199.2599546676165,null,1,2199.2599546676165,null,null,{"$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$44,3,FALSE))),1)","v":1},2199.2599546676165,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",2199.2599546676165,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 073","Open Drain",null,"Rock Pitch Drain",null,54.520299999999999,null,0,6526.0016249735472,null,1,6526.0016249735472,null,null,{"$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$44,3,FALSE))),1)","v":1},6526.0016249735472,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",6526.0016249735472,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 074","Open Drain",null,"Grass Drain",null,37.454099999999997,null,0,447.7441088477517,null,1,447.7441088477517,null,null,{"$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$44,3,FALSE))),1)","v":1},447.7441088477517,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",447.7441088477517,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 075","Open Drain",null,"Grass Drain",null,53.038400000000003,null,0,634.77809731667935,null,1,634.77809731667935,null,null,{"$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$44,3,FALSE))),1)","v":1},634.77809731667935,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",634.77809731667935,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TI_SW 176","Open Drain",null,"Grass Swale",null,110.20399999999999,null,0,1319.4675940976065,null,1,1319.4675940976065,null,null,{"$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$44,3,FALSE))),1)","v":1},1319.4675940976065,"","Y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",30,null,"",1319.4675940976065,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(J112*H112,0)","v":0},null,1,0,null,null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD116=\"\",\"\",(BD116/$CE116)*$U116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD116=\"\",\"\",(CD116/$CE116)*$U116)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA117=\"\",\"\",(BA117/$CE117)*$U117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC119=\"y\",BH$14,IF(AND(AC119>0,AC119<=1),AC119*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ138=\"\",\"\",(BQ138/$CE138)*$U138)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G143=SWTYPE1,VLOOKUP(I143,SWUnitrates1,2,FALSE),IF(G143=SWTYPE2,VLOOKUP(I143,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J143*H143,0)","v":0},null,{"$f":"IF(L143=\"\",1,VLOOKUP(L143,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT143=\"y\",BY$14,IF(AND(AT143>0,AT143<=1),AT143*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K144=\"\",\"\",K144*M144)","v":0},null,null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T144*(R144+N144),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y144=\"y\",BD$14,IF(AND(Y144>0,Y144<=1),Y144*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AO144=\"y\",BT$14,IF(AND(AO144>0,AO144<=1),AO144*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q145=\"\",0,Q145*10000*P145)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V145=\"y\",BA$14,IF(AND(V145>0,V145<=1),V145*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA146:CD146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG146:DJ146)=U146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN150=\"\",\"\",(BN150/$CE150)*$U150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA151=\"\",\"\",(BA151/$CE151)*$U151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY157=\"\",\"\",(BY157/$CE157)*$U157)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AN159=\"y\",BS$14,IF(AND(AN159>0,AN159<=1),AN159*BS$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AL160=\"y\",BQ$14,IF(AND(AL160>0,AL160<=1),AL160*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI170=\"\",\"\",(BI170/$CE170)*$U170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA171=\"\",\"\",(BA171/$CE171)*$U171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(X173=\"y\",BC$14,IF(AND(X173>0,X173<=1),X173*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V174=\"y\",BA$14,IF(AND(V174>0,V174<=1),V174*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW185=\"y\",CB$14,IF(AND(AW185>0,AW185<=1),AW185*CB$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA191=\"y\",BF$14,IF(AND(AA191>0,AA191<=1),AA191*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT191=\"y\",BY$14,IF(AND(AT191>0,AT191<=1),AT191*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BK192=\"\",\"\",(BK192/$CE192)*$U192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CE200)*$U200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA201=\"\",\"\",(BA201/$CE201)*$U201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA203=\"\",\"\",(CA203/$CE203)*$U203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G207=SWTYPE1,VLOOKUP(I207,SWUnitrates1,2,FALSE),IF(G207=SWTYPE2,VLOOKUP(I207,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J207*H207,0)","v":0},null,{"$f":"IF(L207=\"\",1,VLOOKUP(L207,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K208=\"\",\"\",K208*M208)","v":0},null,null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T208*(R208+N208),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q209=\"\",0,Q209*10000*P209)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR209=\"\",\"\",(BR209/$CE209)*$U209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA210:CD210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG210:DJ210)=U210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC214=\"y\",BH$14,IF(AND(AC214>0,AC214<=1),AC214*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O219,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS224=\"y\",BX$14,IF(AND(AS224>0,AS224<=1),AS224*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AB229=\"y\",BG$14,IF(AND(AB229>0,AB229<=1),AB229*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD229=\"\",\"\",(BD229/$CE229)*$U229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V230=\"y\",BA$14,IF(AND(V230>0,V230<=1),V230*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA230=\"\",\"\",(BA230/$CE230)*$U230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AH234=\"y\",BM$14,IF(AND(AH234>0,AH234<=1),AH234*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU237=\"\",\"\",(BU237/$CE237)*$U237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT239=\"\",\"\",(BT239/$CE239)*$U239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ251=\"\",\"\",(BQ251/$CE251)*$U251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ257=\"y\",BO$14,IF(AND(AJ257>0,AJ257<=1),AJ257*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN263=\"\",\"\",(BN263/$CE263)*$U263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA264=\"\",\"\",(BA264/$CE264)*$U264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD266=\"\",\"\",(CD266/$CE266)*$U266)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G271=SWTYPE1,VLOOKUP(I271,SWUnitrates1,2,FALSE),IF(G271=SWTYPE2,VLOOKUP(I271,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J271*H271,0)","v":0},null,{"$f":"IF(L271=\"\",1,VLOOKUP(L271,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AI271=\"y\",BN$14,IF(AND(AI271>0,AI271<=1),AI271*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K272=\"\",\"\",K272*M272)","v":0},null,null,{"$f":"IF(O272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T272*(R272+N272),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y272=\"y\",BD$14,IF(AND(Y272>0,Y272<=1),Y272*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q273=\"\",0,Q273*10000*P273)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V273=\"y\",BA$14,IF(AND(V273>0,V273<=1),V273*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA274:CD274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG274:DJ274)=U274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX275=\"\",\"\",(BX275/$CE275)*$U275)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI283=\"\",\"\",(BI283/$CE283)*$U283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA284=\"\",\"\",(BA284/$CE284)*$U284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM285=\"y\",BR$14,IF(AND(AM285>0,AM285<=1),AM285*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AD297=\"y\",BI$14,IF(AND(AD297>0,AD297<=1),AD297*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV305=\"y\",CA$14,IF(AND(AV305>0,AV305<=1),AV305*CA$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BH315=\"\",\"\",(BH315/$CE315)*$U315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA316=\"\",\"\",(BA316/$CE316)*$U316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA317=\"\",\"\",(CA317/$CE317)*$U317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AM318=\"y\",BR$14,IF(AND(AM318>0,AM318<=1),AM318*BR$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Z320=\"y\",BE$14,IF(AND(Z320>0,Z320<=1),Z320*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V321=\"y\",BA$14,IF(AND(V321>0,V321<=1),V321*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR323=\"\",\"\",(BR323/$CE323)*$U323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN329=\"\",\"\",(BN329/$CE329)*$U329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G335=SWTYPE1,VLOOKUP(I335,SWUnitrates1,2,FALSE),IF(G335=SWTYPE2,VLOOKUP(I335,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J335*H335,0)","v":0},null,{"$f":"IF(L335=\"\",1,VLOOKUP(L335,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AE335=\"y\",BJ$14,IF(AND(AE335>0,AE335<=1),AE335*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K336=\"\",\"\",K336*M336)","v":0},null,null,{"$f":"IF(O336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T336*(R336+N336),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q337=\"\",0,Q337*10000*P337)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA338:CD338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG338:DJ338)=U338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP346=\"y\",BU$14,IF(AND(AP346>0,AP346<=1),AP346*BU$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU351=\"\",\"\",(BU351/$CE351)*$U351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD352=\"\",\"\",(BD352/$CE352)*$U352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA353=\"\",\"\",(BA353/$CE353)*$U353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ361=\"y\",BO$14,IF(AND(AJ361>0,AJ361<=1),AJ361*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA368=\"y\",BF$14,IF(AND(AA368>0,AA368<=1),AA368*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY368=\"y\",CD$14,IF(AND(AY368>0,AY368<=1),AY368*CD$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BP375=\"\",\"\",(BP375/$CE375)*$U375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y381=\"y\",BD$14,IF(AND(Y381>0,Y381<=1),Y381*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V382=\"y\",BA$14,IF(AND(V382>0,V382<=1),V382*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BG386=\"\",\"\",(BG386/$CE386)*$U386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ388=\"\",\"\",(BZ388/$CE388)*$U388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS390=\"y\",BX$14,IF(AND(AS390>0,AS390<=1),AS390*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ391=\"y\",BV$14,IF(AND(AQ391>0,AQ391<=1),AQ391*BV$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO394=\"y\",BT$14,IF(AND(AO394>0,AO394<=1),AO394*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G399=SWTYPE1,VLOOKUP(I399,SWUnitrates1,2,FALSE),IF(G399=SWTYPE2,VLOOKUP(I399,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J399*H399,0)","v":0},null,{"$f":"IF(L399=\"\",1,VLOOKUP(L399,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K400=\"\",\"\",K400*M400)","v":0},null,null,{"$f":"IF(O400=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O400,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T400*(R400+N400),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O401=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O401,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q401=\"\",0,Q401*10000*P401)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B28,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B29,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B30,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B31,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B32,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B33,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B34,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B35,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B36,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B37,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B38,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B39,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B40,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B41,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B42,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B43,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

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

{"sheet":"Future Trunk Assets - Water","index":11,"n_rows":438,"n_cols":123,"rows_kept":438,"cut":false,"hidden":false,"merged":[[6,1,6,3],[6,4,7,12],[12,31,13,31],[12,38,13,38],[12,39,13,39],[12,40,13,40],[1,1,1,14],[2,1,2,14],[4,1,4,14],[12,29,13,29],[12,30,13,30],[12,1,12,6],[12,23,12,28],[12,7,12,9],[12,14,12,22],[9,1,9,3],[11,29,11,58],[12,49,13,49],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,32,13,32],[12,33,13,33],[12,34,13,34],[12,35,13,35],[12,36,13,36],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,77,13,77],[12,37,13,37],[12,44,13,44],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,56,13,56],[12,57,13,57],[12,58,13,58],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,70,13,70],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,65,13,65],[12,66,13,66],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,112,13,112],[12,113,13,113],[12,114,13,114],[12,103,13,103],[12,100,13,100],[12,101,13,101],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,96,13,96],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,82,13,82],[12,10,12,13],[12,122,13,122],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,120,13,120],[12,121,13,121],[12,115,13,115],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,102,13,102],[12,90,13,90],[12,89,13,89],[12,88,13,88],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,111,13,111]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Water Supply"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,null,"Landuse"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":0},{"$f":"'Catchment Demand - Water Supply'!$C11","v":0},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":0},{"$f":"'Catchment Demand - Water Supply'!$C11","v":0},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"TOTALS",null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":0},{"$f":"'Catchment Demand - Water Supply'!$C11","v":0},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AD15+1","v":2},{"$f":"AE15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Reservoir, Trunk Main, etc.",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AD13,watercatch,6,FALSE),\"\")","v":4501},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"VLOOKUP(BI13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":4501},{"$f":"VLOOKUP(BJ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":1546},{"$f":"VLOOKUP(BK13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BL13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BM13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BN13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BO13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BQ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BR13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BS13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BT13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BU13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BV13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BW13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BY13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BZ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CA13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CB13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CC13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CD13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CE13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CG13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CH13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CI13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CJ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CK13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CL13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(CO17:CO403)","v":3557270.5683164285},138087.60985237072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FWS_01","Reservoir",null,null,"New Header Tank - Airport",null,null,null,null,null,{"$f":"IF(K17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M17=\"\",0,M17*10000*L17)","v":0},{"$f":"IF(H17=TYPE1,VLOOKUP(J17,WaterUnitrates1,2,FALSE),IF(H17=TYPE2,VLOOKUP(J17,Unitrates2,2,FALSE),0))","v":0},454545.45454545453,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q17,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,{"$f":"IF(S17=\"\",1,VLOOKUP(S17,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X17=\"\",\"\",IF(X17<=YEAR+5,0.075,IF(AND(X17>YEAR+5,X17<=YEAR+10),0.15,IF(AND(X17>YEAR+10,X17<=YEAR+20),0.2,IF(X17>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},0.1,{"$f":"IFERROR(IF(P17=\"\",\"\",P17*T17*(1+U17)*(1+V17)*R17),\"\")","v":571506.13786591124},2023,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X17-YEAR)","v":1.0627693651249999},{"$f":"IF(X17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.88925284925175441},0,{"$f":"IFERROR((W17*Y17*(1-AA17)+(N17*((1+Landind)^(X17-YEAR)))),0)","v":607379.21530479519},{"$f":"IFERROR(AB17*Z17,0)","v":540113.69778608391},"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":4501},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":1546},"","","","","","","","","","","","","","","",{"$f":"IF(AU17=\"y\",BZ$16,IF(AND(AU17>0,AU17<=1),AU17*BZ$16,\"\"))","v":""},"","","","","","","","","","","","",{"$f":"SUM(BI17:CL17)","v":6047},null,{"$f":"IF(BI17=\"\",\"\",(BI17/$CM17)*$AC17)","v":402026.08793371316},138087.60985237072,"","","","","","","","",{"$f":"IF(BS17=\"\",\"\",(BS17/$CM17)*$AC17)","v":""},"","","","","","","","","",{"$f":"IF(CC17=\"\",\"\",(CC17/$CM17)*$AC17)","v":""},"","","","","","","","","",{"$f":"IF(SUM(CO17:DR17)=AC17,\"\",\"ERROR\")","v":""}]
[null,null,"FWS_03","Water Treatment",null,null,"Desalination Plant at Sadies Beach",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},{"$f":"IF(H18=TYPE1,VLOOKUP(J18,WaterUnitrates1,2,FALSE),IF(H18=TYPE2,VLOOKUP(J18,Unitrates2,2,FALSE),0))","v":0},2727273,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q18,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,{"$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":0.15},0.1,{"$f":"IFERROR(IF(P18=\"\",\"\",P18*T18*(1+U18)*(1+V18)*R18),\"\")","v":3668272.3215014162},2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X18-YEAR)","v":1.1762620145430998},{"$f":"IF(X18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73125251767151789},0,4314849.3907819493,{"$f":"IFERROR(AB18*Z18,0)","v":3155244.4803827154},"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI18:CL18)","v":4501},null,3155244.4803827154,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CO18:DR18)=AC18,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q19,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S19=\"\",1,VLOOKUP(S19,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$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":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X19-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI19:CL19)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CO19:DR19)=AC19,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"IF(D20=\"Passive\",(O20*I20),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q20,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S20=\"\",1,VLOOKUP(S20,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X20-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI20:CL20)","v":0},null,{"$f":"IF(BI20=\"\",\"\",(BI20/$CM20)*$AC20)","v":""},{"$f":"IF(BJ20=\"\",\"\",(BJ20/$CM20)*$AC20)","v":""},{"$f":"IF(BK20=\"\",\"\",(BK20/$CM20)*$AC20)","v":""},{"$f":"IF(BL20=\"\",\"\",(BL20/$CM20)*$AC20)","v":""},{"$f":"IF(BM20=\"\",\"\",(BM20/$CM20)*$AC20)","v":""},{"$f":"IF(BN20=\"\",\"\",(BN20/$CM20)*$AC20)","v":""},{"$f":"IF(BO20=\"\",\"\",(BO20/$CM20)*$AC20)","v":""},{"$f":"IF(BP20=\"\",\"\",(BP20/$CM20)*$AC20)","v":""},{"$f":"IF(BQ20=\"\",\"\",(BQ20/$CM20)*$AC20)","v":""},{"$f":"IF(BR20=\"\",\"\",(BR20/$CM20)*$AC20)","v":""},{"$f":"IF(BS20=\"\",\"\",(BS20/$CM20)*$AC20)","v":""},{"$f":"IF(BT20=\"\",\"\",(BT20/$CM20)*$AC20)","v":""},{"$f":"IF(BU20=\"\",\"\",(BU20/$CM20)*$AC20)","v":""},{"$f":"IF(BV20=\"\",\"\",(BV20/$CM20)*$AC20)","v":""},{"$f":"IF(BW20=\"\",\"\",(BW20/$CM20)*$AC20)","v":""},{"$f":"IF(BX20=\"\",\"\",(BX20/$CM20)*$AC20)","v":""},{"$f":"IF(BY20=\"\",\"\",(BY20/$CM20)*$AC20)","v":""},{"$f":"IF(BZ20=\"\",\"\",(BZ20/$CM20)*$AC20)","v":""},{"$f":"IF(CA20=\"\",\"\",(CA20/$CM20)*$AC20)","v":""},{"$f":"IF(CB20=\"\",\"\",(CB20/$CM20)*$AC20)","v":""},{"$f":"IF(CC20=\"\",\"\",(CC20/$CM20)*$AC20)","v":""},{"$f":"IF(CD20=\"\",\"\",(CD20/$CM20)*$AC20)","v":""},{"$f":"IF(CE20=\"\",\"\",(CE20/$CM20)*$AC20)","v":""},{"$f":"IF(CF20=\"\",\"\",(CF20/$CM20)*$AC20)","v":""},{"$f":"IF(CG20=\"\",\"\",(CG20/$CM20)*$AC20)","v":""},{"$f":"IF(CH20=\"\",\"\",(CH20/$CM20)*$AC20)","v":""},{"$f":"IF(CI20=\"\",\"\",(CI20/$CM20)*$AC20)","v":""},{"$f":"IF(CJ20=\"\",\"\",(CJ20/$CM20)*$AC20)","v":""},{"$f":"IF(CK20=\"\",\"\",(CK20/$CM20)*$AC20)","v":""},{"$f":"IF(CL20=\"\",\"\",(CL20/$CM20)*$AC20)","v":""},{"$f":"IF(SUM(CO20:DR20)=AC20,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q21,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S21=\"\",1,VLOOKUP(S21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X21-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q22,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S22=\"\",1,VLOOKUP(S22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X22-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q23,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S23=\"\",1,VLOOKUP(S23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X23-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q24,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S24=\"\",1,VLOOKUP(S24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X24-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q25,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S25=\"\",1,VLOOKUP(S25,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X25-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q26,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S26=\"\",1,VLOOKUP(S26,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X26-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q27,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S27=\"\",1,VLOOKUP(S27,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X27-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q28,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S28=\"\",1,VLOOKUP(S28,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X28-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q29,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S29=\"\",1,VLOOKUP(S29,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X29-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q30,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S30=\"\",1,VLOOKUP(S30,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X30-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q31,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S31=\"\",1,VLOOKUP(S31,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X31-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q32,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S32=\"\",1,VLOOKUP(S32,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X32-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AT32=\"y\",BY$16,IF(AND(AT32>0,AT32<=1),AT32*BY$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q33,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S33=\"\",1,VLOOKUP(S33,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X33-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AE33=\"y\",BJ$16,IF(AND(AE33>0,AE33<=1),AE33*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q34,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S34=\"\",1,VLOOKUP(S34,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X34-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q35,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S35=\"\",1,VLOOKUP(S35,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X35-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD35=\"y\",BI$16,IF(AND(AD35>0,AD35<=1),AD35*BI$16,\"\"))","v":""},{"$f":"IF(AE35=\"y\",BJ$16,IF(AND(AE35>0,AE35<=1),AE35*BJ$16,\"\"))","v":""},{"$f":"IF(AF35=\"y\",BK$16,IF(AND(AF35>0,AF35<=1),AF35*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q36,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S36=\"\",1,VLOOKUP(S36,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X36-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD36=\"y\",BI$16,IF(AND(AD36>0,AD36<=1),AD36*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q37,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S37=\"\",1,VLOOKUP(S37,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X37-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q38,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S38=\"\",1,VLOOKUP(S38,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X38-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q39,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S39=\"\",1,VLOOKUP(S39,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X39-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q40,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S40=\"\",1,VLOOKUP(S40,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X40-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q41,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S41=\"\",1,VLOOKUP(S41,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X41-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q42,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S42=\"\",1,VLOOKUP(S42,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X42-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q43,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S43=\"\",1,VLOOKUP(S43,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X43-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q44,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S44=\"\",1,VLOOKUP(S44,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X44-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AI44=\"y\",BN$16,IF(AND(AI44>0,AI44<=1),AI44*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AY44=\"y\",CD$16,IF(AND(AY44>0,AY44<=1),AY44*CD$16,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q45,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S45=\"\",1,VLOOKUP(S45,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X45-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q46,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S46=\"\",1,VLOOKUP(S46,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X46-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q47,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S47=\"\",1,VLOOKUP(S47,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X47-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q48,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S48=\"\",1,VLOOKUP(S48,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X48-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q49,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S49=\"\",1,VLOOKUP(S49,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X49-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K50=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K50,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q50,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S50=\"\",1,VLOOKUP(S50,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X50-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K51=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K51,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q51,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S51=\"\",1,VLOOKUP(S51,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X51-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K52=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K52,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q52,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S52=\"\",1,VLOOKUP(S52,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X52-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K53=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K53,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q53,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S53=\"\",1,VLOOKUP(S53,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X53-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K54=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K54,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q54,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S54=\"\",1,VLOOKUP(S54,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X54-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K55=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K55,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q55,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S55=\"\",1,VLOOKUP(S55,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X55-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K56=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K56,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q56,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S56=\"\",1,VLOOKUP(S56,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X56-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q57,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S57=\"\",1,VLOOKUP(S57,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X57-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K58=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K58,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q58,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S58=\"\",1,VLOOKUP(S58,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X58-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K59=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K59,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q59,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S59=\"\",1,VLOOKUP(S59,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X59-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX59=\"y\",CC$16,IF(AND(AX59>0,AX59<=1),AX59*CC$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K60=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K60,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q60,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S60=\"\",1,VLOOKUP(S60,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X60-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AT60=\"y\",BY$16,IF(AND(AT60>0,AT60<=1),AT60*BY$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K61=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K61,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q61,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S61=\"\",1,VLOOKUP(S61,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X61-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K62=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K62,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q62,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S62=\"\",1,VLOOKUP(S62,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X62-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K63=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K63,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q63,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S63=\"\",1,VLOOKUP(S63,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X63-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K64=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K64,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q64,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S64=\"\",1,VLOOKUP(S64,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X64-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K65=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K65,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q65,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S65=\"\",1,VLOOKUP(S65,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X65-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K66=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K66,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q66,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S66=\"\",1,VLOOKUP(S66,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X66-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K67=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K67,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q67,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S67=\"\",1,VLOOKUP(S67,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X67-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K68=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K68,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q68,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S68=\"\",1,VLOOKUP(S68,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X68-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K69=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K69,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q69,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S69=\"\",1,VLOOKUP(S69,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X69-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K70=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K70,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q70,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S70=\"\",1,VLOOKUP(S70,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X70-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AF70=\"y\",BK$16,IF(AND(AF70>0,AF70<=1),AF70*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K71=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K71,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q71,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S71=\"\",1,VLOOKUP(S71,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X71-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD71=\"y\",BI$16,IF(AND(AD71>0,AD71<=1),AD71*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K72=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K72,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q72,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S72=\"\",1,VLOOKUP(S72,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X72-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB72=\"y\",CG$16,IF(AND(BB72>0,BB72<=1),BB72*CG$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K73=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K73,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q73,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S73=\"\",1,VLOOKUP(S73,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X73-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K74=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K74,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q74,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S74=\"\",1,VLOOKUP(S74,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X74-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K75=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K75,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q75,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S75=\"\",1,VLOOKUP(S75,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X75-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q76,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S76=\"\",1,VLOOKUP(S76,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X76-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K77=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K77,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q77,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S77=\"\",1,VLOOKUP(S77,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X77-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K78=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K78,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q78,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S78=\"\",1,VLOOKUP(S78,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X78-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K79=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K79,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q79,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S79=\"\",1,VLOOKUP(S79,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X79-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K80=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K80,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q80,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S80=\"\",1,VLOOKUP(S80,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X80-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K81=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K81,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K81,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H81=TYPE1,VLOOKUP(J81,WaterUnitrates1,2,FALSE),IF(H81=TYPE2,VLOOKUP(J81,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S81=\"\",1,VLOOKUP(S81,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X81=\"\",\"\",IF(X81<=YEAR+5,0.075,IF(AND(X81>YEAR+5,X81<=YEAR+10),0.15,IF(AND(X81>YEAR+10,X81<=YEAR+20),0.2,IF(X81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X81-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W81*Y81*(1-AA81)+(N81*((1+Landind)^(X81-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K82=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K82,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K82,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M82=\"\",0,M82*10000*L82)","v":0},0,{"$f":"IF(D82=\"Passive\",(O82*I82),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q82,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S82=\"\",1,VLOOKUP(S82,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P82=\"\",\"\",P82*T82*(1+U82)*(1+V82)*R82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X82-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB82*Z82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K83=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K83,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K83,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q83,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S83=\"\",1,VLOOKUP(S83,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X83-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K84=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K84,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q84,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S84=\"\",1,VLOOKUP(S84,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X84-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI84:CL84)","v":0},null,{"$f":"IF(BI84=\"\",\"\",(BI84/$CM84)*$AC84)","v":""},{"$f":"IF(BJ84=\"\",\"\",(BJ84/$CM84)*$AC84)","v":""},{"$f":"IF(BK84=\"\",\"\",(BK84/$CM84)*$AC84)","v":""},{"$f":"IF(BL84=\"\",\"\",(BL84/$CM84)*$AC84)","v":""},{"$f":"IF(BM84=\"\",\"\",(BM84/$CM84)*$AC84)","v":""},{"$f":"IF(BN84=\"\",\"\",(BN84/$CM84)*$AC84)","v":""},{"$f":"IF(BO84=\"\",\"\",(BO84/$CM84)*$AC84)","v":""},{"$f":"IF(BP84=\"\",\"\",(BP84/$CM84)*$AC84)","v":""},{"$f":"IF(BQ84=\"\",\"\",(BQ84/$CM84)*$AC84)","v":""},{"$f":"IF(BR84=\"\",\"\",(BR84/$CM84)*$AC84)","v":""},{"$f":"IF(BS84=\"\",\"\",(BS84/$CM84)*$AC84)","v":""},{"$f":"IF(BT84=\"\",\"\",(BT84/$CM84)*$AC84)","v":""},{"$f":"IF(BU84=\"\",\"\",(BU84/$CM84)*$AC84)","v":""},{"$f":"IF(BV84=\"\",\"\",(BV84/$CM84)*$AC84)","v":""},{"$f":"IF(BW84=\"\",\"\",(BW84/$CM84)*$AC84)","v":""},{"$f":"IF(BX84=\"\",\"\",(BX84/$CM84)*$AC84)","v":""},{"$f":"IF(BY84=\"\",\"\",(BY84/$CM84)*$AC84)","v":""},{"$f":"IF(BZ84=\"\",\"\",(BZ84/$CM84)*$AC84)","v":""},{"$f":"IF(CA84=\"\",\"\",(CA84/$CM84)*$AC84)","v":""},{"$f":"IF(CB84=\"\",\"\",(CB84/$CM84)*$AC84)","v":""},{"$f":"IF(CC84=\"\",\"\",(CC84/$CM84)*$AC84)","v":""},{"$f":"IF(CD84=\"\",\"\",(CD84/$CM84)*$AC84)","v":""},{"$f":"IF(CE84=\"\",\"\",(CE84/$CM84)*$AC84)","v":""},{"$f":"IF(CF84=\"\",\"\",(CF84/$CM84)*$AC84)","v":""},{"$f":"IF(CG84=\"\",\"\",(CG84/$CM84)*$AC84)","v":""},{"$f":"IF(CH84=\"\",\"\",(CH84/$CM84)*$AC84)","v":""},{"$f":"IF(CI84=\"\",\"\",(CI84/$CM84)*$AC84)","v":""},{"$f":"IF(CJ84=\"\",\"\",(CJ84/$CM84)*$AC84)","v":""},{"$f":"IF(CK84=\"\",\"\",(CK84/$CM84)*$AC84)","v":""},{"$f":"IF(CL84=\"\",\"\",(CL84/$CM84)*$AC84)","v":""},{"$f":"IF(SUM(CO84:DR84)=AC84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K85=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K85,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q85,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S85=\"\",1,VLOOKUP(S85,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X85-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K86=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K86,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q86,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S86=\"\",1,VLOOKUP(S86,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X86-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K87=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K87,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q87,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S87=\"\",1,VLOOKUP(S87,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X87-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K88=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K88,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q88,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S88=\"\",1,VLOOKUP(S88,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X88-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AI88=\"y\",BN$16,IF(AND(AI88>0,AI88<=1),AI88*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K89=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K89,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q89,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S89=\"\",1,VLOOKUP(S89,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X89-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K90=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K90,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q90,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S90=\"\",1,VLOOKUP(S90,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X90-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K91=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K91,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q91,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S91=\"\",1,VLOOKUP(S91,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X91-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K92=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K92,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q92,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S92=\"\",1,VLOOKUP(S92,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X92-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K93=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K93,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q93,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S93=\"\",1,VLOOKUP(S93,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X93-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K94=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K94,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q94,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S94=\"\",1,VLOOKUP(S94,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X94-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K95=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K95,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q95,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S95=\"\",1,VLOOKUP(S95,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X95-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K96=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K96,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q96,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S96=\"\",1,VLOOKUP(S96,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X96-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K97=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K97,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q97,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S97=\"\",1,VLOOKUP(S97,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X97-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K98=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K98,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q98,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S98=\"\",1,VLOOKUP(S98,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X98-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K99=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K99,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q99,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S99=\"\",1,VLOOKUP(S99,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X99-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K100=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K100,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q100,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S100=\"\",1,VLOOKUP(S100,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X100-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K101=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K101,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q101,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S101=\"\",1,VLOOKUP(S101,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X101-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K102=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K102,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q102,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S102=\"\",1,VLOOKUP(S102,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X102-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K103=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K103,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q103,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S103=\"\",1,VLOOKUP(S103,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X103-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K104=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K104,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q104,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S104=\"\",1,VLOOKUP(S104,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X104-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K105=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K105,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q105,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S105=\"\",1,VLOOKUP(S105,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X105-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K106=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K106,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q106,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S106=\"\",1,VLOOKUP(S106,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X106-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K107=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K107,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q107,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S107=\"\",1,VLOOKUP(S107,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X107-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K108=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K108,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q108,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S108=\"\",1,VLOOKUP(S108,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X108-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K109=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K109,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q109,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S109=\"\",1,VLOOKUP(S109,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X109-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K110=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K110,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q110,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S110=\"\",1,VLOOKUP(S110,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X110-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K111=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K111,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q111,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S111=\"\",1,VLOOKUP(S111,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X111-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK111=\"y\",BP$16,IF(AND(AK111>0,AK111<=1),AK111*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K112=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K112,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q112,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S112=\"\",1,VLOOKUP(S112,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X112-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K113=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K113,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q113,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S113=\"\",1,VLOOKUP(S113,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X113-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K114=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K114,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q114,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S114=\"\",1,VLOOKUP(S114,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X114-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BE114=\"y\",CJ$16,IF(AND(BE114>0,BE114<=1),BE114*CJ$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K115=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K115,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q115,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S115=\"\",1,VLOOKUP(S115,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X115-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K116=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K116,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q116,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S116=\"\",1,VLOOKUP(S116,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X116-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K117=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K117,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q117,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S117=\"\",1,VLOOKUP(S117,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X117-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K118=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K118,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q118,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S118=\"\",1,VLOOKUP(S118,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X118-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K119=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K119,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q119,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S119=\"\",1,VLOOKUP(S119,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X119-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K120=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K120,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q120,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S120=\"\",1,VLOOKUP(S120,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X120-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K121=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K121,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q121,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S121=\"\",1,VLOOKUP(S121,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X121-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K122=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K122,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q122,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S122=\"\",1,VLOOKUP(S122,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X122-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K123=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K123,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q123,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S123=\"\",1,VLOOKUP(S123,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X123-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW123=\"y\",CB$16,IF(AND(AW123>0,AW123<=1),AW123*CB$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K124=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K124,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q124,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S124=\"\",1,VLOOKUP(S124,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X124-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K125=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K125,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q125,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S125=\"\",1,VLOOKUP(S125,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X125-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI125:CL125)","v":0},null,{"$f":"IF(BI125=\"\",\"\",(BI125/$CM125)*$AC125)","v":""},{"$f":"IF(BJ125=\"\",\"\",(BJ125/$CM125)*$AC125)","v":""},{"$f":"IF(BK125=\"\",\"\",(BK125/$CM125)*$AC125)","v":""},{"$f":"IF(BL125=\"\",\"\",(BL125/$CM125)*$AC125)","v":""},{"$f":"IF(BM125=\"\",\"\",(BM125/$CM125)*$AC125)","v":""},{"$f":"IF(BN125=\"\",\"\",(BN125/$CM125)*$AC125)","v":""},{"$f":"IF(BO125=\"\",\"\",(BO125/$CM125)*$AC125)","v":""},{"$f":"IF(BP125=\"\",\"\",(BP125/$CM125)*$AC125)","v":""},{"$f":"IF(BQ125=\"\",\"\",(BQ125/$CM125)*$AC125)","v":""},{"$f":"IF(BR125=\"\",\"\",(BR125/$CM125)*$AC125)","v":""},{"$f":"IF(BS125=\"\",\"\",(BS125/$CM125)*$AC125)","v":""},{"$f":"IF(BT125=\"\",\"\",(BT125/$CM125)*$AC125)","v":""},{"$f":"IF(BU125=\"\",\"\",(BU125/$CM125)*$AC125)","v":""},{"$f":"IF(BV125=\"\",\"\",(BV125/$CM125)*$AC125)","v":""},{"$f":"IF(BW125=\"\",\"\",(BW125/$CM125)*$AC125)","v":""},{"$f":"IF(BX125=\"\",\"\",(BX125/$CM125)*$AC125)","v":""},{"$f":"IF(BY125=\"\",\"\",(BY125/$CM125)*$AC125)","v":""},{"$f":"IF(BZ125=\"\",\"\",(BZ125/$CM125)*$AC125)","v":""},{"$f":"IF(CA125=\"\",\"\",(CA125/$CM125)*$AC125)","v":""},{"$f":"IF(CB125=\"\",\"\",(CB125/$CM125)*$AC125)","v":""},{"$f":"IF(CC125=\"\",\"\",(CC125/$CM125)*$AC125)","v":""},{"$f":"IF(CD125=\"\",\"\",(CD125/$CM125)*$AC125)","v":""},{"$f":"IF(CE125=\"\",\"\",(CE125/$CM125)*$AC125)","v":""},{"$f":"IF(CF125=\"\",\"\",(CF125/$CM125)*$AC125)","v":""},{"$f":"IF(CG125=\"\",\"\",(CG125/$CM125)*$AC125)","v":""},{"$f":"IF(CH125=\"\",\"\",(CH125/$CM125)*$AC125)","v":""},{"$f":"IF(CI125=\"\",\"\",(CI125/$CM125)*$AC125)","v":""},{"$f":"IF(CJ125=\"\",\"\",(CJ125/$CM125)*$AC125)","v":""},{"$f":"IF(CK125=\"\",\"\",(CK125/$CM125)*$AC125)","v":""},{"$f":"IF(CL125=\"\",\"\",(CL125/$CM125)*$AC125)","v":""},{"$f":"IF(SUM(CO125:DR125)=AC125,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K126=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K126,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q126,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S126=\"\",1,VLOOKUP(S126,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X126-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AJ126=\"y\",BO$16,IF(AND(AJ126>0,AJ126<=1),AJ126*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K127=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K127,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q127,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S127=\"\",1,VLOOKUP(S127,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X127-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD127=\"y\",BI$16,IF(AND(AD127>0,AD127<=1),AD127*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K128=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K128,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q128,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S128=\"\",1,VLOOKUP(S128,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X128-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K129=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K129,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q129,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S129=\"\",1,VLOOKUP(S129,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X129-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K130=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K130,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K130,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q130,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S130=\"\",1,VLOOKUP(S130,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X130-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K131=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K131,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K131,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q131,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S131=\"\",1,VLOOKUP(S131,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X131-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K132=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K132,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q132,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S132=\"\",1,VLOOKUP(S132,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X132-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K133=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K133,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q133,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S133=\"\",1,VLOOKUP(S133,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X133-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K134=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K134,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q134,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S134=\"\",1,VLOOKUP(S134,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X134-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K135=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K135,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q135,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S135=\"\",1,VLOOKUP(S135,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X135-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AQ135=\"y\",BV$16,IF(AND(AQ135>0,AQ135<=1),AQ135*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K136=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K136,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q136,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S136=\"\",1,VLOOKUP(S136,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X136-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI136:CL136)","v":0},null,{"$f":"IF(BI136=\"\",\"\",(BI136/$CM136)*$AC136)","v":""},{"$f":"IF(BJ136=\"\",\"\",(BJ136/$CM136)*$AC136)","v":""},{"$f":"IF(BK136=\"\",\"\",(BK136/$CM136)*$AC136)","v":""},{"$f":"IF(BL136=\"\",\"\",(BL136/$CM136)*$AC136)","v":""},{"$f":"IF(BM136=\"\",\"\",(BM136/$CM136)*$AC136)","v":""},{"$f":"IF(BN136=\"\",\"\",(BN136/$CM136)*$AC136)","v":""},{"$f":"IF(BO136=\"\",\"\",(BO136/$CM136)*$AC136)","v":""},{"$f":"IF(BP136=\"\",\"\",(BP136/$CM136)*$AC136)","v":""},{"$f":"IF(BQ136=\"\",\"\",(BQ136/$CM136)*$AC136)","v":""},{"$f":"IF(BR136=\"\",\"\",(BR136/$CM136)*$AC136)","v":""},{"$f":"IF(BS136=\"\",\"\",(BS136/$CM136)*$AC136)","v":""},{"$f":"IF(BT136=\"\",\"\",(BT136/$CM136)*$AC136)","v":""},{"$f":"IF(BU136=\"\",\"\",(BU136/$CM136)*$AC136)","v":""},{"$f":"IF(BV136=\"\",\"\",(BV136/$CM136)*$AC136)","v":""},{"$f":"IF(BW136=\"\",\"\",(BW136/$CM136)*$AC136)","v":""},{"$f":"IF(BX136=\"\",\"\",(BX136/$CM136)*$AC136)","v":""},{"$f":"IF(BY136=\"\",\"\",(BY136/$CM136)*$AC136)","v":""},{"$f":"IF(BZ136=\"\",\"\",(BZ136/$CM136)*$AC136)","v":""},{"$f":"IF(CA136=\"\",\"\",(CA136/$CM136)*$AC136)","v":""},{"$f":"IF(CB136=\"\",\"\",(CB136/$CM136)*$AC136)","v":""},{"$f":"IF(CC136=\"\",\"\",(CC136/$CM136)*$AC136)","v":""},{"$f":"IF(CD136=\"\",\"\",(CD136/$CM136)*$AC136)","v":""},{"$f":"IF(CE136=\"\",\"\",(CE136/$CM136)*$AC136)","v":""},{"$f":"IF(CF136=\"\",\"\",(CF136/$CM136)*$AC136)","v":""},{"$f":"IF(CG136=\"\",\"\",(CG136/$CM136)*$AC136)","v":""},{"$f":"IF(CH136=\"\",\"\",(CH136/$CM136)*$AC136)","v":""},{"$f":"IF(CI136=\"\",\"\",(CI136/$CM136)*$AC136)","v":""},{"$f":"IF(CJ136=\"\",\"\",(CJ136/$CM136)*$AC136)","v":""},{"$f":"IF(CK136=\"\",\"\",(CK136/$CM136)*$AC136)","v":""},{"$f":"IF(CL136=\"\",\"\",(CL136/$CM136)*$AC136)","v":""},{"$f":"IF(SUM(CO136:DR136)=AC136,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K137=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K137,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q137,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S137=\"\",1,VLOOKUP(S137,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X137-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K138=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K138,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q138,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S138=\"\",1,VLOOKUP(S138,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X138-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K139=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K139,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q139,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S139=\"\",1,VLOOKUP(S139,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X139-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K140=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K140,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q140,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S140=\"\",1,VLOOKUP(S140,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X140-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K141=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K141,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q141,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S141=\"\",1,VLOOKUP(S141,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X141-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K142=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K142,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q142,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S142=\"\",1,VLOOKUP(S142,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X142-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K143=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K143,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q143,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S143=\"\",1,VLOOKUP(S143,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X143-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K144=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K144,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q144,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S144=\"\",1,VLOOKUP(S144,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X144-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K145=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K145,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K145,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H145=TYPE1,VLOOKUP(J145,WaterUnitrates1,2,FALSE),IF(H145=TYPE2,VLOOKUP(J145,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S145=\"\",1,VLOOKUP(S145,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X145=\"\",\"\",IF(X145<=YEAR+5,0.075,IF(AND(X145>YEAR+5,X145<=YEAR+10),0.15,IF(AND(X145>YEAR+10,X145<=YEAR+20),0.2,IF(X145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X145-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W145*Y145*(1-AA145)+(N145*((1+Landind)^(X145-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K146=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K146,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K146,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M146=\"\",0,M146*10000*L146)","v":0},0,{"$f":"IF(D146=\"Passive\",(O146*I146),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q146,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S146=\"\",1,VLOOKUP(S146,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P146=\"\",\"\",P146*T146*(1+U146)*(1+V146)*R146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X146-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB146*Z146,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K147=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K147,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K147,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q147,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S147=\"\",1,VLOOKUP(S147,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X147-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K148=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K148,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q148,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S148=\"\",1,VLOOKUP(S148,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X148-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K149=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K149,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q149,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S149=\"\",1,VLOOKUP(S149,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X149-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K150=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K150,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q150,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S150=\"\",1,VLOOKUP(S150,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X150-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K151=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K151,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q151,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S151=\"\",1,VLOOKUP(S151,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X151-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K152=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K152,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q152,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S152=\"\",1,VLOOKUP(S152,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X152-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K153=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K153,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q153,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S153=\"\",1,VLOOKUP(S153,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X153-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K154=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K154,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q154,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S154=\"\",1,VLOOKUP(S154,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X154-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD154=\"y\",CI$16,IF(AND(BD154>0,BD154<=1),BD154*CI$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K155=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K155,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q155,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S155=\"\",1,VLOOKUP(S155,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X155-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K156=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K156,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q156,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S156=\"\",1,VLOOKUP(S156,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X156-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K157=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K157,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q157,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S157=\"\",1,VLOOKUP(S157,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X157-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K158=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K158,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q158,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S158=\"\",1,VLOOKUP(S158,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X158-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K159=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K159,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q159,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S159=\"\",1,VLOOKUP(S159,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X159-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K160=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K160,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q160,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S160=\"\",1,VLOOKUP(S160,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X160-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K161=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K161,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q161,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S161=\"\",1,VLOOKUP(S161,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X161-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K162=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K162,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q162,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S162=\"\",1,VLOOKUP(S162,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X162-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K163=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K163,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q163,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S163=\"\",1,VLOOKUP(S163,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X163-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K164,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q164,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S164=\"\",1,VLOOKUP(S164,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X164-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K165=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K165,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q165,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S165=\"\",1,VLOOKUP(S165,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X165-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AV165=\"y\",CA$16,IF(AND(AV165>0,AV165<=1),AV165*CA$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K166=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K166,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q166,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S166=\"\",1,VLOOKUP(S166,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X166-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K167=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K167,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q167,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S167=\"\",1,VLOOKUP(S167,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X167-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K168=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K168,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q168,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S168=\"\",1,VLOOKUP(S168,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X168-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AU168=\"y\",BZ$16,IF(AND(AU168>0,AU168<=1),AU168*BZ$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K169=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K169,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q169,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S169=\"\",1,VLOOKUP(S169,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X169-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG169=\"y\",BL$16,IF(AND(AG169>0,AG169<=1),AG169*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K170=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K170,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q170,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S170=\"\",1,VLOOKUP(S170,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X170-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD170=\"y\",BI$16,IF(AND(AD170>0,AD170<=1),AD170*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K171=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K171,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q171,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S171=\"\",1,VLOOKUP(S171,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X171-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K172=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K172,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q172,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S172=\"\",1,VLOOKUP(S172,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X172-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K173=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K173,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q173,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S173=\"\",1,VLOOKUP(S173,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X173-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K174=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K174,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q174,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S174=\"\",1,VLOOKUP(S174,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X174-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K175=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K175,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q175,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S175=\"\",1,VLOOKUP(S175,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X175-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K176=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K176,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q176,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S176=\"\",1,VLOOKUP(S176,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X176-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K177=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K177,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q177,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S177=\"\",1,VLOOKUP(S177,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X177-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K178=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K178,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q178,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S178=\"\",1,VLOOKUP(S178,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X178-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K179=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K179,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q179,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S179=\"\",1,VLOOKUP(S179,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X179-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K180=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K180,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q180,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S180=\"\",1,VLOOKUP(S180,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X180-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K181=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K181,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q181,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S181=\"\",1,VLOOKUP(S181,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X181-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K182=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K182,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q182,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S182=\"\",1,VLOOKUP(S182,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X182-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K183=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K183,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q183,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S183=\"\",1,VLOOKUP(S183,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X183-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K184=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K184,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q184,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S184=\"\",1,VLOOKUP(S184,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X184-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K185=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K185,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q185,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S185=\"\",1,VLOOKUP(S185,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X185-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K186=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K186,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q186,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S186=\"\",1,VLOOKUP(S186,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X186-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K187=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K187,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q187,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S187=\"\",1,VLOOKUP(S187,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X187-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AJ187=\"y\",BO$16,IF(AND(AJ187>0,AJ187<=1),AJ187*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K188=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K188,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q188,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S188=\"\",1,VLOOKUP(S188,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X188-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K189=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K189,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q189,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S189=\"\",1,VLOOKUP(S189,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X189-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K190=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K190,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q190,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S190=\"\",1,VLOOKUP(S190,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X190-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K191=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K191,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q191,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S191=\"\",1,VLOOKUP(S191,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X191-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K192=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K192,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q192,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S192=\"\",1,VLOOKUP(S192,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X192-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K193=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K193,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q193,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S193=\"\",1,VLOOKUP(S193,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X193-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K194=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K194,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K194,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q194,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S194=\"\",1,VLOOKUP(S194,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X194-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K195=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K195,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K195,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q195,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S195=\"\",1,VLOOKUP(S195,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X195-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K196=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K196,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q196,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S196=\"\",1,VLOOKUP(S196,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X196-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC196=\"y\",CH$16,IF(AND(BC196>0,BC196<=1),BC196*CH$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K197=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K197,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q197,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S197=\"\",1,VLOOKUP(S197,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X197-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K198=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K198,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q198,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S198=\"\",1,VLOOKUP(S198,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X198-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K199=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K199,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q199,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S199=\"\",1,VLOOKUP(S199,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X199-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K200=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K200,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q200,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S200=\"\",1,VLOOKUP(S200,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X200-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI200:CL200)","v":0},null,{"$f":"IF(BI200=\"\",\"\",(BI200/$CM200)*$AC200)","v":""},{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CM200)*$AC200)","v":""},{"$f":"IF(BK200=\"\",\"\",(BK200/$CM200)*$AC200)","v":""},{"$f":"IF(BL200=\"\",\"\",(BL200/$CM200)*$AC200)","v":""},{"$f":"IF(BM200=\"\",\"\",(BM200/$CM200)*$AC200)","v":""},{"$f":"IF(BN200=\"\",\"\",(BN200/$CM200)*$AC200)","v":""},{"$f":"IF(BO200=\"\",\"\",(BO200/$CM200)*$AC200)","v":""},{"$f":"IF(BP200=\"\",\"\",(BP200/$CM200)*$AC200)","v":""},{"$f":"IF(BQ200=\"\",\"\",(BQ200/$CM200)*$AC200)","v":""},{"$f":"IF(BR200=\"\",\"\",(BR200/$CM200)*$AC200)","v":""},{"$f":"IF(BS200=\"\",\"\",(BS200/$CM200)*$AC200)","v":""},{"$f":"IF(BT200=\"\",\"\",(BT200/$CM200)*$AC200)","v":""},{"$f":"IF(BU200=\"\",\"\",(BU200/$CM200)*$AC200)","v":""},{"$f":"IF(BV200=\"\",\"\",(BV200/$CM200)*$AC200)","v":""},{"$f":"IF(BW200=\"\",\"\",(BW200/$CM200)*$AC200)","v":""},{"$f":"IF(BX200=\"\",\"\",(BX200/$CM200)*$AC200)","v":""},{"$f":"IF(BY200=\"\",\"\",(BY200/$CM200)*$AC200)","v":""},{"$f":"IF(BZ200=\"\",\"\",(BZ200/$CM200)*$AC200)","v":""},{"$f":"IF(CA200=\"\",\"\",(CA200/$CM200)*$AC200)","v":""},{"$f":"IF(CB200=\"\",\"\",(CB200/$CM200)*$AC200)","v":""},{"$f":"IF(CC200=\"\",\"\",(CC200/$CM200)*$AC200)","v":""},{"$f":"IF(CD200=\"\",\"\",(CD200/$CM200)*$AC200)","v":""},{"$f":"IF(CE200=\"\",\"\",(CE200/$CM200)*$AC200)","v":""},{"$f":"IF(CF200=\"\",\"\",(CF200/$CM200)*$AC200)","v":""},{"$f":"IF(CG200=\"\",\"\",(CG200/$CM200)*$AC200)","v":""},{"$f":"IF(CH200=\"\",\"\",(CH200/$CM200)*$AC200)","v":""},{"$f":"IF(CI200=\"\",\"\",(CI200/$CM200)*$AC200)","v":""},{"$f":"IF(CJ200=\"\",\"\",(CJ200/$CM200)*$AC200)","v":""},{"$f":"IF(CK200=\"\",\"\",(CK200/$CM200)*$AC200)","v":""},{"$f":"IF(CL200=\"\",\"\",(CL200/$CM200)*$AC200)","v":""},{"$f":"IF(SUM(CO200:DR200)=AC200,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K201=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K201,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q201,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S201=\"\",1,VLOOKUP(S201,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X201-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K202=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K202,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q202,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S202=\"\",1,VLOOKUP(S202,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X202-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K203=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K203,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q203,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S203=\"\",1,VLOOKUP(S203,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X203-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K204=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K204,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q204,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S204=\"\",1,VLOOKUP(S204,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X204-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K205=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K205,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q205,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S205=\"\",1,VLOOKUP(S205,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X205-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K206=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K206,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q206,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S206=\"\",1,VLOOKUP(S206,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X206-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K207=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K207,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q207,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S207=\"\",1,VLOOKUP(S207,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X207-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K208=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K208,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q208,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S208=\"\",1,VLOOKUP(S208,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X208-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K209=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K209,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K209,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H209=TYPE1,VLOOKUP(J209,WaterUnitrates1,2,FALSE),IF(H209=TYPE2,VLOOKUP(J209,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S209=\"\",1,VLOOKUP(S209,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X209=\"\",\"\",IF(X209<=YEAR+5,0.075,IF(AND(X209>YEAR+5,X209<=YEAR+10),0.15,IF(AND(X209>YEAR+10,X209<=YEAR+20),0.2,IF(X209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X209-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W209*Y209*(1-AA209)+(N209*((1+Landind)^(X209-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K210=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K210,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K210,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M210=\"\",0,M210*10000*L210)","v":0},0,{"$f":"IF(D210=\"Passive\",(O210*I210),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q210,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S210=\"\",1,VLOOKUP(S210,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P210=\"\",\"\",P210*T210*(1+U210)*(1+V210)*R210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X210-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB210*Z210,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AL210=\"y\",BQ$16,IF(AND(AL210>0,AL210<=1),AL210*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K211=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K211,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K211,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q211,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S211=\"\",1,VLOOKUP(S211,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X211-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K212=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K212,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q212,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S212=\"\",1,VLOOKUP(S212,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X212-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K213=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K213,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q213,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S213=\"\",1,VLOOKUP(S213,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X213-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K214=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K214,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q214,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S214=\"\",1,VLOOKUP(S214,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X214-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K215=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K215,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q215,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S215=\"\",1,VLOOKUP(S215,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X215-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K216=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K216,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q216,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S216=\"\",1,VLOOKUP(S216,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X216-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K217=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K217,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q217,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S217=\"\",1,VLOOKUP(S217,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X217-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K218=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K218,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q218,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S218=\"\",1,VLOOKUP(S218,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X218-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK218=\"y\",BP$16,IF(AND(AK218>0,AK218<=1),AK218*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K219=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K219,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q219,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S219=\"\",1,VLOOKUP(S219,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X219-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD219=\"y\",BI$16,IF(AND(AD219>0,AD219<=1),AD219*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K220=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K220,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q220,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S220=\"\",1,VLOOKUP(S220,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X220-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K221=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K221,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q221,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S221=\"\",1,VLOOKUP(S221,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X221-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K222=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K222,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q222,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S222=\"\",1,VLOOKUP(S222,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X222-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K223=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K223,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q223,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S223=\"\",1,VLOOKUP(S223,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X223-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K224=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K224,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q224,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S224=\"\",1,VLOOKUP(S224,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X224-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K225=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K225,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q225,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S225=\"\",1,VLOOKUP(S225,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X225-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW225=\"y\",CB$16,IF(AND(AW225>0,AW225<=1),AW225*CB$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K226=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K226,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q226,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S226=\"\",1,VLOOKUP(S226,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X226-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K227=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K227,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q227,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S227=\"\",1,VLOOKUP(S227,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X227-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K228=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K228,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q228,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S228=\"\",1,VLOOKUP(S228,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X228-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K229=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K229,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q229,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S229=\"\",1,VLOOKUP(S229,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X229-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K230=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K230,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q230,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S230=\"\",1,VLOOKUP(S230,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X230-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K231=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K231,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q231,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S231=\"\",1,VLOOKUP(S231,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X231-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K232=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K232,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q232,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S232=\"\",1,VLOOKUP(S232,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X232-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K233=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K233,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q233,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S233=\"\",1,VLOOKUP(S233,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X233-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K234=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K234,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q234,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S234=\"\",1,VLOOKUP(S234,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X234-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K235=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K235,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q235,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S235=\"\",1,VLOOKUP(S235,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X235-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K236=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K236,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q236,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S236=\"\",1,VLOOKUP(S236,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X236-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM236=\"y\",BR$16,IF(AND(AM236>0,AM236<=1),AM236*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K237=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K237,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q237,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S237=\"\",1,VLOOKUP(S237,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X237-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K238=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K238,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q238,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S238=\"\",1,VLOOKUP(S238,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X238-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K239=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K239,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q239,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S239=\"\",1,VLOOKUP(S239,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X239-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K240=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K240,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q240,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S240=\"\",1,VLOOKUP(S240,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X240-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K241=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K241,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q241,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S241=\"\",1,VLOOKUP(S241,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X241-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K242=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K242,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q242,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S242=\"\",1,VLOOKUP(S242,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X242-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K243=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K243,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q243,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S243=\"\",1,VLOOKUP(S243,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X243-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K244=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K244,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q244,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S244=\"\",1,VLOOKUP(S244,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X244-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K245=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K245,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q245,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S245=\"\",1,VLOOKUP(S245,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X245-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K246=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K246,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q246,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S246=\"\",1,VLOOKUP(S246,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X246-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K247=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K247,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q247,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S247=\"\",1,VLOOKUP(S247,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X247-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K248=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K248,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q248,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S248=\"\",1,VLOOKUP(S248,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X248-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K249=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K249,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q249,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S249=\"\",1,VLOOKUP(S249,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X249-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K250=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K250,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q250,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S250=\"\",1,VLOOKUP(S250,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X250-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K251=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K251,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q251,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S251=\"\",1,VLOOKUP(S251,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X251-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K252=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K252,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q252,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S252=\"\",1,VLOOKUP(S252,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X252-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K253=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K253,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q253,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S253=\"\",1,VLOOKUP(S253,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X253-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K254=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K254,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q254,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S254=\"\",1,VLOOKUP(S254,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X254-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K255=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K255,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q255,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S255=\"\",1,VLOOKUP(S255,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X255-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG255=\"y\",BL$16,IF(AND(AG255>0,AG255<=1),AG255*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K256=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K256,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q256,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S256=\"\",1,VLOOKUP(S256,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X256-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD256=\"y\",BI$16,IF(AND(AD256>0,AD256<=1),AD256*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K257=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K257,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q257,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S257=\"\",1,VLOOKUP(S257,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X257-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K258=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K258,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K258,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q258,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S258=\"\",1,VLOOKUP(S258,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X258-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K259=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K259,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K259,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q259,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S259=\"\",1,VLOOKUP(S259,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X259-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K260=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K260,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q260,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S260=\"\",1,VLOOKUP(S260,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X260-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K261=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K261,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q261,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S261=\"\",1,VLOOKUP(S261,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X261-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AR261=\"y\",BW$16,IF(AND(AR261>0,AR261<=1),AR261*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K262=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K262,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q262,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S262=\"\",1,VLOOKUP(S262,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X262-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K263=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K263,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q263,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S263=\"\",1,VLOOKUP(S263,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X263-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K264=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K264,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q264,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S264=\"\",1,VLOOKUP(S264,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X264-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX264=\"y\",CC$16,IF(AND(AX264>0,AX264<=1),AX264*CC$16,\"\"))","v":""},"","","","","","","","","",{"$f":"SUM(BI264:CL264)","v":0},null,{"$f":"IF(BI264=\"\",\"\",(BI264/$CM264)*$AC264)","v":""},{"$f":"IF(BJ264=\"\",\"\",(BJ264/$CM264)*$AC264)","v":""},{"$f":"IF(BK264=\"\",\"\",(BK264/$CM264)*$AC264)","v":""},{"$f":"IF(BL264=\"\",\"\",(BL264/$CM264)*$AC264)","v":""},{"$f":"IF(BM264=\"\",\"\",(BM264/$CM264)*$AC264)","v":""},{"$f":"IF(BN264=\"\",\"\",(BN264/$CM264)*$AC264)","v":""},{"$f":"IF(BO264=\"\",\"\",(BO264/$CM264)*$AC264)","v":""},{"$f":"IF(BP264=\"\",\"\",(BP264/$CM264)*$AC264)","v":""},{"$f":"IF(BQ264=\"\",\"\",(BQ264/$CM264)*$AC264)","v":""},{"$f":"IF(BR264=\"\",\"\",(BR264/$CM264)*$AC264)","v":""},{"$f":"IF(BS264=\"\",\"\",(BS264/$CM264)*$AC264)","v":""},{"$f":"IF(BT264=\"\",\"\",(BT264/$CM264)*$AC264)","v":""},{"$f":"IF(BU264=\"\",\"\",(BU264/$CM264)*$AC264)","v":""},{"$f":"IF(BV264=\"\",\"\",(BV264/$CM264)*$AC264)","v":""},{"$f":"IF(BW264=\"\",\"\",(BW264/$CM264)*$AC264)","v":""},{"$f":"IF(BX264=\"\",\"\",(BX264/$CM264)*$AC264)","v":""},{"$f":"IF(BY264=\"\",\"\",(BY264/$CM264)*$AC264)","v":""},{"$f":"IF(BZ264=\"\",\"\",(BZ264/$CM264)*$AC264)","v":""},{"$f":"IF(CA264=\"\",\"\",(CA264/$CM264)*$AC264)","v":""},{"$f":"IF(CB264=\"\",\"\",(CB264/$CM264)*$AC264)","v":""},{"$f":"IF(CC264=\"\",\"\",(CC264/$CM264)*$AC264)","v":""},{"$f":"IF(CD264=\"\",\"\",(CD264/$CM264)*$AC264)","v":""},{"$f":"IF(CE264=\"\",\"\",(CE264/$CM264)*$AC264)","v":""},{"$f":"IF(CF264=\"\",\"\",(CF264/$CM264)*$AC264)","v":""},{"$f":"IF(CG264=\"\",\"\",(CG264/$CM264)*$AC264)","v":""},{"$f":"IF(CH264=\"\",\"\",(CH264/$CM264)*$AC264)","v":""},{"$f":"IF(CI264=\"\",\"\",(CI264/$CM264)*$AC264)","v":""},{"$f":"IF(CJ264=\"\",\"\",(CJ264/$CM264)*$AC264)","v":""},{"$f":"IF(CK264=\"\",\"\",(CK264/$CM264)*$AC264)","v":""},{"$f":"IF(CL264=\"\",\"\",(CL264/$CM264)*$AC264)","v":""},{"$f":"IF(SUM(CO264:DR264)=AC264,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K265=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K265,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q265,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S265=\"\",1,VLOOKUP(S265,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X265-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K266=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K266,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q266,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S266=\"\",1,VLOOKUP(S266,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X266-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K267=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K267,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q267,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S267=\"\",1,VLOOKUP(S267,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X267-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K268=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K268,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q268,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S268=\"\",1,VLOOKUP(S268,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X268-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K269=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K269,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q269,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S269=\"\",1,VLOOKUP(S269,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X269-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K270=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K270,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q270,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S270=\"\",1,VLOOKUP(S270,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X270-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K271=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K271,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q271,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S271=\"\",1,VLOOKUP(S271,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X271-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K272=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K272,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q272,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S272=\"\",1,VLOOKUP(S272,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X272-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K273=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K273,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K273,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H273=TYPE1,VLOOKUP(J273,WaterUnitrates1,2,FALSE),IF(H273=TYPE2,VLOOKUP(J273,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S273=\"\",1,VLOOKUP(S273,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X273=\"\",\"\",IF(X273<=YEAR+5,0.075,IF(AND(X273>YEAR+5,X273<=YEAR+10),0.15,IF(AND(X273>YEAR+10,X273<=YEAR+20),0.2,IF(X273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X273-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W273*Y273*(1-AA273)+(N273*((1+Landind)^(X273-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K274=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K274,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K274,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M274=\"\",0,M274*10000*L274)","v":0},0,{"$f":"IF(D274=\"Passive\",(O274*I274),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q274,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S274=\"\",1,VLOOKUP(S274,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P274=\"\",\"\",P274*T274*(1+U274)*(1+V274)*R274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X274-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB274*Z274,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K275=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K275,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K275,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q275,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S275=\"\",1,VLOOKUP(S275,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X275-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K276=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K276,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q276,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S276=\"\",1,VLOOKUP(S276,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X276-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K277=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K277,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K277,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q277,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S277=\"\",1,VLOOKUP(S277,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X277-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K278=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K278,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K278,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q278,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S278=\"\",1,VLOOKUP(S278,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X278-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K279=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K279,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K279,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q279,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S279=\"\",1,VLOOKUP(S279,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X279-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K280=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K280,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K280,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q280,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S280=\"\",1,VLOOKUP(S280,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X280-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K281=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K281,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K281,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q281,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S281=\"\",1,VLOOKUP(S281,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X281-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K282=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K282,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K282,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q282,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S282=\"\",1,VLOOKUP(S282,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X282-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K283=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K283,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K283,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q283,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S283=\"\",1,VLOOKUP(S283,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X283-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K284=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K284,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K284,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q284,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S284=\"\",1,VLOOKUP(S284,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X284-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K285=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K285,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K285,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q285,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S285=\"\",1,VLOOKUP(S285,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X285-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K286=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K286,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K286,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q286,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S286=\"\",1,VLOOKUP(S286,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X286-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K287=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K287,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K287,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q287,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S287=\"\",1,VLOOKUP(S287,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X287-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K288=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K288,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K288,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q288,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S288=\"\",1,VLOOKUP(S288,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X288-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K289=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K289,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K289,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q289,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S289=\"\",1,VLOOKUP(S289,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X289-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC289=\"y\",CH$16,IF(AND(BC289>0,BC289<=1),BC289*CH$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K290=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K290,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K290,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q290,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S290=\"\",1,VLOOKUP(S290,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X290-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K291=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K291,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K291,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q291,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S291=\"\",1,VLOOKUP(S291,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X291-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K292=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K292,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K292,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q292,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S292=\"\",1,VLOOKUP(S292,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X292-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K293=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K293,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K293,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q293,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S293=\"\",1,VLOOKUP(S293,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X293-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K294=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K294,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K294,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q294,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S294=\"\",1,VLOOKUP(S294,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X294-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K295=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K295,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K295,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q295,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S295=\"\",1,VLOOKUP(S295,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X295-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK295=\"y\",BP$16,IF(AND(AK295>0,AK295<=1),AK295*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K296=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K296,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K296,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q296,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S296=\"\",1,VLOOKUP(S296,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X296-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K297=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K297,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K297,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q297,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S297=\"\",1,VLOOKUP(S297,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X297-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ297=\"y\",CE$16,IF(AND(AZ297>0,AZ297<=1),AZ297*CE$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K298=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K298,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K298,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q298,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S298=\"\",1,VLOOKUP(S298,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X298-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K299=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K299,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K299,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q299,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S299=\"\",1,VLOOKUP(S299,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X299-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K300=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K300,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K300,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q300,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S300=\"\",1,VLOOKUP(S300,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X300-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K301=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K301,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K301,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q301,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S301=\"\",1,VLOOKUP(S301,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X301-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K302=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K302,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K302,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q302,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S302=\"\",1,VLOOKUP(S302,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X302-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K303=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K303,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K303,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q303,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S303=\"\",1,VLOOKUP(S303,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X303-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K304=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K304,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K304,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q304,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S304=\"\",1,VLOOKUP(S304,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X304-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K305=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K305,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K305,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q305,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S305=\"\",1,VLOOKUP(S305,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X305-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K306=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K306,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K306,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q306,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S306=\"\",1,VLOOKUP(S306,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X306-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K307=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K307,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K307,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q307,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S307=\"\",1,VLOOKUP(S307,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X307-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K308=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K308,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K308,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q308,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S308=\"\",1,VLOOKUP(S308,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X308-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K309=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K309,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K309,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q309,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S309=\"\",1,VLOOKUP(S309,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X309-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K310=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K310,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K310,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q310,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S310=\"\",1,VLOOKUP(S310,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X310-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K311=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K311,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K311,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q311,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S311=\"\",1,VLOOKUP(S311,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X311-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K312=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K312,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K312,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q312,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S312=\"\",1,VLOOKUP(S312,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X312-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K313=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K313,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K313,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q313,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S313=\"\",1,VLOOKUP(S313,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X313-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AT313=\"y\",BY$16,IF(AND(AT313>0,AT313<=1),AT313*BY$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K314=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K314,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K314,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q314,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S314=\"\",1,VLOOKUP(S314,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X314-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM314=\"y\",BR$16,IF(AND(AM314>0,AM314<=1),AM314*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K315=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K315,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K315,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q315,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S315=\"\",1,VLOOKUP(S315,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X315-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD315=\"y\",BI$16,IF(AND(AD315>0,AD315<=1),AD315*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K316=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K316,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K316,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q316,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S316=\"\",1,VLOOKUP(S316,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X316-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K317=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K317,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K317,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q317,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S317=\"\",1,VLOOKUP(S317,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X317-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K318=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K318,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K318,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q318,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S318=\"\",1,VLOOKUP(S318,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X318-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K319=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K319,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K319,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q319,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S319=\"\",1,VLOOKUP(S319,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X319-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K320=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K320,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K320,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q320,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S320=\"\",1,VLOOKUP(S320,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X320-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K321=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K321,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K321,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q321,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S321=\"\",1,VLOOKUP(S321,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X321-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K322=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K322,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K322,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q322,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S322=\"\",1,VLOOKUP(S322,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X322-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K323=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K323,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K323,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q323,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S323=\"\",1,VLOOKUP(S323,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X323-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K324=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K324,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K324,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q324,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S324=\"\",1,VLOOKUP(S324,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X324-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K325=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K325,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K325,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q325,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S325=\"\",1,VLOOKUP(S325,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X325-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K326=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K326,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K326,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q326,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S326=\"\",1,VLOOKUP(S326,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X326-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K327=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K327,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K327,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q327,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S327=\"\",1,VLOOKUP(S327,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X327-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K328=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K328,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K328,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q328,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S328=\"\",1,VLOOKUP(S328,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X328-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI328:CL328)","v":0},null,{"$f":"IF(BI328=\"\",\"\",(BI328/$CM328)*$AC328)","v":""},{"$f":"IF(BJ328=\"\",\"\",(BJ328/$CM328)*$AC328)","v":""},{"$f":"IF(BK328=\"\",\"\",(BK328/$CM328)*$AC328)","v":""},{"$f":"IF(BL328=\"\",\"\",(BL328/$CM328)*$AC328)","v":""},{"$f":"IF(BM328=\"\",\"\",(BM328/$CM328)*$AC328)","v":""},{"$f":"IF(BN328=\"\",\"\",(BN328/$CM328)*$AC328)","v":""},{"$f":"IF(BO328=\"\",\"\",(BO328/$CM328)*$AC328)","v":""},{"$f":"IF(BP328=\"\",\"\",(BP328/$CM328)*$AC328)","v":""},{"$f":"IF(BQ328=\"\",\"\",(BQ328/$CM328)*$AC328)","v":""},{"$f":"IF(BR328=\"\",\"\",(BR328/$CM328)*$AC328)","v":""},{"$f":"IF(BS328=\"\",\"\",(BS328/$CM328)*$AC328)","v":""},{"$f":"IF(BT328=\"\",\"\",(BT328/$CM328)*$AC328)","v":""},{"$f":"IF(BU328=\"\",\"\",(BU328/$CM328)*$AC328)","v":""},{"$f":"IF(BV328=\"\",\"\",(BV328/$CM328)*$AC328)","v":""},{"$f":"IF(BW328=\"\",\"\",(BW328/$CM328)*$AC328)","v":""},{"$f":"IF(BX328=\"\",\"\",(BX328/$CM328)*$AC328)","v":""},{"$f":"IF(BY328=\"\",\"\",(BY328/$CM328)*$AC328)","v":""},{"$f":"IF(BZ328=\"\",\"\",(BZ328/$CM328)*$AC328)","v":""},{"$f":"IF(CA328=\"\",\"\",(CA328/$CM328)*$AC328)","v":""},{"$f":"IF(CB328=\"\",\"\",(CB328/$CM328)*$AC328)","v":""},{"$f":"IF(CC328=\"\",\"\",(CC328/$CM328)*$AC328)","v":""},{"$f":"IF(CD328=\"\",\"\",(CD328/$CM328)*$AC328)","v":""},{"$f":"IF(CE328=\"\",\"\",(CE328/$CM328)*$AC328)","v":""},{"$f":"IF(CF328=\"\",\"\",(CF328/$CM328)*$AC328)","v":""},{"$f":"IF(CG328=\"\",\"\",(CG328/$CM328)*$AC328)","v":""},{"$f":"IF(CH328=\"\",\"\",(CH328/$CM328)*$AC328)","v":""},{"$f":"IF(CI328=\"\",\"\",(CI328/$CM328)*$AC328)","v":""},{"$f":"IF(CJ328=\"\",\"\",(CJ328/$CM328)*$AC328)","v":""},{"$f":"IF(CK328=\"\",\"\",(CK328/$CM328)*$AC328)","v":""},{"$f":"IF(CL328=\"\",\"\",(CL328/$CM328)*$AC328)","v":""},{"$f":"IF(SUM(CO328:DR328)=AC328,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K329=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K329,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K329,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q329,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S329=\"\",1,VLOOKUP(S329,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X329-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K330=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K330,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K330,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q330,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S330=\"\",1,VLOOKUP(S330,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X330-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K331=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K331,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K331,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q331,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S331=\"\",1,VLOOKUP(S331,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X331-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K332=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K332,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K332,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q332,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S332=\"\",1,VLOOKUP(S332,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X332-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K333=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K333,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K333,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q333,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S333=\"\",1,VLOOKUP(S333,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X333-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K334=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K334,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K334,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q334,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S334=\"\",1,VLOOKUP(S334,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X334-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K335=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K335,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K335,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q335,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S335=\"\",1,VLOOKUP(S335,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X335-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K336=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K336,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K336,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q336,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S336=\"\",1,VLOOKUP(S336,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X336-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K337=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K337,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K337,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H337=TYPE1,VLOOKUP(J337,WaterUnitrates1,2,FALSE),IF(H337=TYPE2,VLOOKUP(J337,Unitrates2,2,FALSE),0))","v":0},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S337=\"\",1,VLOOKUP(S337,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X337=\"\",\"\",IF(X337<=YEAR+5,0.075,IF(AND(X337>YEAR+5,X337<=YEAR+10),0.15,IF(AND(X337>YEAR+10,X337<=YEAR+20),0.2,IF(X337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X337-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W337*Y337*(1-AA337)+(N337*((1+Landind)^(X337-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K338=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K338,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K338,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M338=\"\",0,M338*10000*L338)","v":0},0,{"$f":"IF(D338=\"Passive\",(O338*I338),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q338,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S338=\"\",1,VLOOKUP(S338,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P338=\"\",\"\",P338*T338*(1+U338)*(1+V338)*R338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X338-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB338*Z338,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K339=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K339,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K339,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q339,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S339=\"\",1,VLOOKUP(S339,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X339-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K340=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K340,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K340,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q340,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S340=\"\",1,VLOOKUP(S340,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X340-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K341=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K341,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K341,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q341,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S341=\"\",1,VLOOKUP(S341,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X341-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K342=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K342,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K342,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q342,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S342=\"\",1,VLOOKUP(S342,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X342-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K343=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K343,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K343,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q343,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S343=\"\",1,VLOOKUP(S343,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X343-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG343=\"y\",BL$16,IF(AND(AG343>0,AG343<=1),AG343*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K344=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K344,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K344,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q344,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S344=\"\",1,VLOOKUP(S344,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X344-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD344=\"y\",BI$16,IF(AND(AD344>0,AD344<=1),AD344*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K345=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K345,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K345,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q345,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S345=\"\",1,VLOOKUP(S345,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X345-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K346=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K346,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K346,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q346,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S346=\"\",1,VLOOKUP(S346,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X346-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K347=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K347,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K347,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q347,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S347=\"\",1,VLOOKUP(S347,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X347-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K348=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K348,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K348,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q348,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S348=\"\",1,VLOOKUP(S348,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X348-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K349=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K349,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K349,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q349,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S349=\"\",1,VLOOKUP(S349,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X349-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K350=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K350,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K350,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q350,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S350=\"\",1,VLOOKUP(S350,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X350-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AP350=\"y\",BU$16,IF(AND(AP350>0,AP350<=1),AP350*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K351=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K351,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K351,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q351,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S351=\"\",1,VLOOKUP(S351,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X351-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K352=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K352,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K352,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q352,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S352=\"\",1,VLOOKUP(S352,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X352-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K353=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K353,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K353,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q353,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S353=\"\",1,VLOOKUP(S353,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X353-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K354=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K354,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K354,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q354,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S354=\"\",1,VLOOKUP(S354,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X354-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K355=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K355,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K355,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q355,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S355=\"\",1,VLOOKUP(S355,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X355-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW355=\"y\",CB$16,IF(AND(AW355>0,AW355<=1),AW355*CB$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BF355=\"y\",CK$16,IF(AND(BF355>0,BF355<=1),BF355*CK$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K356=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K356,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K356,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q356,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S356=\"\",1,VLOOKUP(S356,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X356-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K357=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K357,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K357,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q357,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S357=\"\",1,VLOOKUP(S357,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X357-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K358=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K358,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K358,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q358,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S358=\"\",1,VLOOKUP(S358,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X358-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K359=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K359,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K359,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q359,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S359=\"\",1,VLOOKUP(S359,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X359-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K360=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K360,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K360,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q360,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S360=\"\",1,VLOOKUP(S360,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X360-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K361=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K361,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K361,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q361,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S361=\"\",1,VLOOKUP(S361,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X361-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K362=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K362,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K362,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q362,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S362=\"\",1,VLOOKUP(S362,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X362-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K363=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K363,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K363,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q363,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S363=\"\",1,VLOOKUP(S363,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X363-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K364=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K364,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K364,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q364,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S364=\"\",1,VLOOKUP(S364,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X364-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K365=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K365,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K365,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q365,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S365=\"\",1,VLOOKUP(S365,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X365-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K366=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K366,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K366,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q366,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S366=\"\",1,VLOOKUP(S366,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X366-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K367=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K367,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K367,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q367,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S367=\"\",1,VLOOKUP(S367,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X367-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K368=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K368,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K368,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q368,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S368=\"\",1,VLOOKUP(S368,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X368-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K369=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K369,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K369,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q369,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S369=\"\",1,VLOOKUP(S369,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X369-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K370=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K370,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K370,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q370,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S370=\"\",1,VLOOKUP(S370,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X370-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K371=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K371,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K371,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q371,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S371=\"\",1,VLOOKUP(S371,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X371-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K372=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K372,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K372,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q372,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S372=\"\",1,VLOOKUP(S372,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X372-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K373=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K373,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K373,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q373,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S373=\"\",1,VLOOKUP(S373,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X373-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K374=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K374,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K374,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q374,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S374=\"\",1,VLOOKUP(S374,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X374-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K375=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K375,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K375,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q375,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S375=\"\",1,VLOOKUP(S375,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X375-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K376=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K376,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K376,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q376,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S376=\"\",1,VLOOKUP(S376,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X376-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K377=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K377,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K377,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q377,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S377=\"\",1,VLOOKUP(S377,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X377-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K378=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K378,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K378,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q378,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S378=\"\",1,VLOOKUP(S378,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X378-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K379=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K379,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K379,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q379,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S379=\"\",1,VLOOKUP(S379,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X379-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K380=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K380,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K380,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q380,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S380=\"\",1,VLOOKUP(S380,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X380-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K381=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K381,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K381,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q381,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S381=\"\",1,VLOOKUP(S381,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X381-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K382=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K382,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K382,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q382,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S382=\"\",1,VLOOKUP(S382,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X382-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K383=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K383,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K383,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q383,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S383=\"\",1,VLOOKUP(S383,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X383-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K384=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K384,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K384,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q384,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S384=\"\",1,VLOOKUP(S384,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X384-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K385=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K385,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K385,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q385,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S385=\"\",1,VLOOKUP(S385,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X385-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K386=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K386,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K386,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q386,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S386=\"\",1,VLOOKUP(S386,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X386-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AS386=\"y\",BX$16,IF(AND(AS386>0,AS386<=1),AS386*BX$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K387=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K387,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K387,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q387,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S387=\"\",1,VLOOKUP(S387,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X387-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM387=\"y\",BR$16,IF(AND(AM387>0,AM387<=1),AM387*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K388=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K388,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K388,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q388,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S388=\"\",1,VLOOKUP(S388,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X388-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD388=\"y\",BI$16,IF(AND(AD388>0,AD388<=1),AD388*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K389=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K389,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K389,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q389,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S389=\"\",1,VLOOKUP(S389,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X389-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K390=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K390,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K390,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q390,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S390=\"\",1,VLOOKUP(S390,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X390-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K391=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K391,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K391,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q391,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S391=\"\",1,VLOOKUP(S391,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X391-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K392=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K392,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K392,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q392,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S392=\"\",1,VLOOKUP(S392,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X392-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI392:CL392)","v":0},null,{"$f":"IF(BI392=\"\",\"\",(BI392/$CM392)*$AC392)","v":""},{"$f":"IF(BJ392=\"\",\"\",(BJ392/$CM392)*$AC392)","v":""},{"$f":"IF(BK392=\"\",\"\",(BK392/$CM392)*$AC392)","v":""},{"$f":"IF(BL392=\"\",\"\",(BL392/$CM392)*$AC392)","v":""},{"$f":"IF(BM392=\"\",\"\",(BM392/$CM392)*$AC392)","v":""},{"$f":"IF(BN392=\"\",\"\",(BN392/$CM392)*$AC392)","v":""},{"$f":"IF(BO392=\"\",\"\",(BO392/$CM392)*$AC392)","v":""},{"$f":"IF(BP392=\"\",\"\",(BP392/$CM392)*$AC392)","v":""},{"$f":"IF(BQ392=\"\",\"\",(BQ392/$CM392)*$AC392)","v":""},{"$f":"IF(BR392=\"\",\"\",(BR392/$CM392)*$AC392)","v":""},{"$f":"IF(BS392=\"\",\"\",(BS392/$CM392)*$AC392)","v":""},{"$f":"IF(BT392=\"\",\"\",(BT392/$CM392)*$AC392)","v":""},{"$f":"IF(BU392=\"\",\"\",(BU392/$CM392)*$AC392)","v":""},{"$f":"IF(BV392=\"\",\"\",(BV392/$CM392)*$AC392)","v":""},{"$f":"IF(BW392=\"\",\"\",(BW392/$CM392)*$AC392)","v":""},{"$f":"IF(BX392=\"\",\"\",(BX392/$CM392)*$AC392)","v":""},{"$f":"IF(BY392=\"\",\"\",(BY392/$CM392)*$AC392)","v":""},{"$f":"IF(BZ392=\"\",\"\",(BZ392/$CM392)*$AC392)","v":""},{"$f":"IF(CA392=\"\",\"\",(CA392/$CM392)*$AC392)","v":""},{"$f":"IF(CB392=\"\",\"\",(CB392/$CM392)*$AC392)","v":""},{"$f":"IF(CC392=\"\",\"\",(CC392/$CM392)*$AC392)","v":""},{"$f":"IF(CD392=\"\",\"\",(CD392/$CM392)*$AC392)","v":""},{"$f":"IF(CE392=\"\",\"\",(CE392/$CM392)*$AC392)","v":""},{"$f":"IF(CF392=\"\",\"\",(CF392/$CM392)*$AC392)","v":""},{"$f":"IF(CG392=\"\",\"\",(CG392/$CM392)*$AC392)","v":""},{"$f":"IF(CH392=\"\",\"\",(CH392/$CM392)*$AC392)","v":""},{"$f":"IF(CI392=\"\",\"\",(CI392/$CM392)*$AC392)","v":""},{"$f":"IF(CJ392=\"\",\"\",(CJ392/$CM392)*$AC392)","v":""},{"$f":"IF(CK392=\"\",\"\",(CK392/$CM392)*$AC392)","v":""},{"$f":"IF(CL392=\"\",\"\",(CL392/$CM392)*$AC392)","v":""},{"$f":"IF(SUM(CO392:DR392)=AC392,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K393=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K393,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K393,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q393,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S393=\"\",1,VLOOKUP(S393,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X393-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K394=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K394,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K394,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q394,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S394=\"\",1,VLOOKUP(S394,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X394-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K395=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K395,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K395,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q395,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S395=\"\",1,VLOOKUP(S395,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X395-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K396=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K396,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K396,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q396,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S396=\"\",1,VLOOKUP(S396,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X396-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K397=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K397,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K397,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q397,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S397=\"\",1,VLOOKUP(S397,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X397-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K398=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K398,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K398,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q398,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S398=\"\",1,VLOOKUP(S398,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X398-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K399=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K399,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K399,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q399,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S399=\"\",1,VLOOKUP(S399,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X399-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K400=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K400,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K400,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q400,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S400=\"\",1,VLOOKUP(S400,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X400-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K401=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K401,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K401,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S401=\"\",1,VLOOKUP(S401,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X401-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W401*Y401*(1-AA401)+(N401*((1+Landind)^(X401-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K402,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K402,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M402=\"\",0,M402*10000*L402)","v":0},0,{"$f":"IF(D402=\"Passive\",(O402*I402),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q402,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S402=\"\",1,VLOOKUP(S402,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P402=\"\",\"\",P402*T402*(1+U402)*(1+V402)*R402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X402-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB402*Z402,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K403=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K403,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K403,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q403,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S403=\"\",1,VLOOKUP(S403,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X403-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(X403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA405=\"y\",CF$16,IF(AND(BA405>0,BA405<=1),BA405*CF$16,\"\"))","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B18,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B19,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B20,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B21,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG416=\"y\",BL$16,IF(AND(AG416>0,AG416<=1),AG416*BL$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AN416=\"y\",BS$16,IF(AND(AN416>0,AN416<=1),AN416*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B22,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD417=\"y\",BI$16,IF(AND(AD417>0,AD417<=1),AD417*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B23,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B24,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B25,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B26,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B27,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B28,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B29,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B30,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B31,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B32,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B33,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B34,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B35,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B36,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B37,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B38,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B39,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B40,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B41,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B42,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B43,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Assets - Sewer","index":12,"n_rows":438,"n_cols":124,"rows_kept":438,"cut":false,"hidden":false,"merged":[[6,1,6,3],[6,4,7,12],[12,123,13,123],[9,1,9,3],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,120,13,120],[12,121,13,121],[12,122,13,122],[12,111,13,111],[12,112,13,112],[12,113,13,113],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,99,13,99],[12,100,13,100],[12,101,13,101],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,96,13,96],[12,97,13,97],[12,98,13,98],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,89,13,89],[12,90,13,90],[12,91,13,91],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,70,13,70],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,68,13,68],[12,69,13,69],[12,39,13,39],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,55,13,55],[12,56,13,56],[12,57,13,57],[12,58,13,58],[12,59,13,59],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,65,13,65],[12,66,13,66],[12,67,13,67],[12,61,13,61],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,31,13,31],[12,32,13,32],[12,33,13,33],[12,34,13,34],[12,35,13,35],[12,36,13,36],[1,1,1,15],[2,1,2,15],[4,1,4,15],[11,30,11,59],[12,1,12,6],[12,7,12,9],[12,11,12,14],[12,15,12,23],[12,24,12,29],[12,30,13,30],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,37,13,37],[12,38,13,38]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Wastewater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,{"$f":"IF(H17=TYPE2,VLOOKUP((J17&\"_\"&K17),Sewerrates2,2,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand- Sewer'!C8","v":"Thursday Island"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand- Sewer'!$C10","v":0},{"$f":"'Catchment Demand- Sewer'!$C11","v":0},{"$f":"'Catchment Demand- Sewer'!$C12","v":0},{"$f":"'Catchment Demand- Sewer'!$C13","v":0},{"$f":"'Catchment Demand- Sewer'!$C14","v":0},{"$f":"'Catchment Demand- Sewer'!$C15","v":0},{"$f":"'Catchment Demand- Sewer'!$C16","v":0},{"$f":"'Catchment Demand- Sewer'!$C17","v":0},{"$f":"'Catchment Demand- Sewer'!$C18","v":0},{"$f":"'Catchment Demand- Sewer'!$C19","v":0},{"$f":"'Catchment Demand- Sewer'!$C20","v":0},{"$f":"'Catchment Demand- Sewer'!$C21","v":0},{"$f":"'Catchment Demand- Sewer'!$C22","v":0},{"$f":"'Catchment Demand- Sewer'!$C23","v":0},{"$f":"'Catchment Demand- Sewer'!$C24","v":0},{"$f":"'Catchment Demand- Sewer'!$C25","v":0},{"$f":"'Catchment Demand- Sewer'!$C26","v":0},{"$f":"'Catchment Demand- Sewer'!$C27","v":0},{"$f":"'Catchment Demand- Sewer'!$C28","v":0},{"$f":"'Catchment Demand- Sewer'!$C29","v":0},{"$f":"'Catchment Demand- Sewer'!$C30","v":0},{"$f":"'Catchment Demand- Sewer'!$C31","v":0},{"$f":"'Catchment Demand- Sewer'!$C32","v":0},{"$f":"'Catchment Demand- Sewer'!$C33","v":0},{"$f":"'Catchment Demand- Sewer'!$C34","v":0},{"$f":"'Catchment Demand- Sewer'!$C35","v":0},{"$f":"'Catchment Demand- Sewer'!$C36","v":0},{"$f":"'Catchment Demand- Sewer'!$C37","v":0},null,{"$f":"AE13","v":"Thursday Island"},{"$f":"AF13","v":"Horn Island"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"BJ13","v":"Thursday Island"},{"$f":"BK13","v":"Horn Island"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Depth (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AE15+1","v":2},{"$f":"AF15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Pump Station, Gravity Main, Rising Main etc",null,null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AE13,Sewcatch,6,FALSE),\"\")","v":4494},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,4494,{"$f":"IFERROR(VLOOKUP(BK13,Sewcatch,6,FALSE),\"\")","v":1546},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"SUM(CP17:CP403)","v":812577.86038125493},416652.56645869795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HI_SF 01","Active","Wastewater Treatment",null,"Package Plant - Airport (700EP)",null,null,null,null,null,null,{"$f":"IF(L17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N17=\"\",0,N17*10000*M17)","v":0},{"$f":"IF(H17=SewerTYPE1,VLOOKUP(J17,SewerUnitrates1,2,FALSE),IF(H17=SEWERTYPE2,VLOOKUP((J17&\"_\"&K17),Sewerrates2,2,FALSE),0))","v":0},909090.90909090906,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,{"$f":"IF(T17=\"\",1,VLOOKUP(T17,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y17=\"\",\"\",IF(Y17<=YEAR+5,0.075,IF(AND(Y17>YEAR+5,Y17<=YEAR+10),0.15,IF(AND(Y17>YEAR+10,Y17<=YEAR+20),0.2,IF(Y17>YEAR+20,0.25,\"\")))))","v":0.15},0.1,{"$f":"IFERROR(IF(Q17=\"\",\"\",Q17*U17*(1+V17)*(1+W17)*S17),\"\")","v":1222757.3182247402},2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y17-YEAR)","v":1.1294787234481949},{"$f":"IF(Y17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.79077062990236335},0,{"$f":"IFERROR((X17*Z17*(1-AB17)+(O17*((1+Landind)^(Y17-YEAR)))),0)","v":1381078.3748754177},{"$f":"IFERROR(AC17*AA17,0)","v":1092116.2164447664},"Y","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":4494},{"$f":"IF(AF17=\"y\",BK$16,IF(AND(AF17>0,AF17<=1),AF17*BK$16,\"\"))","v":1546},{"$f":"IF(AG17=\"y\",BL$16,IF(AND(AG17>0,AG17<=1),AG17*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ17:CM17)","v":6040},null,{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CN17)*$AD17)","v":812577.86038125493},279538.3560635114,"","","","","","","","","","","","","","",{"$f":"IF(BZ17=\"\",\"\",(BZ17/$CN17)*$AD17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CP17:DS17)=AD17,\"\",\"ERROR\")","v":""}]
[null,null,"HI_RM_036","Passive","Rising Main",null,"Future Rising Main",null,314,150,null,null,null,{"$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},{"$f":"IF(H18=SewerTYPE1,VLOOKUP(J18,SewerUnitrates1,2,FALSE),IF(H18=SEWERTYPE2,VLOOKUP((J18&\"_\"&K18),Sewerrates2,2,FALSE),0))","v":0},59640,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,1,{"$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},0.1,{"$f":"IFERROR(IF(Q18=\"\",\"\",Q18*U18*(1+V18)*(1+W18)*S18),\"\")","v":74986.177337110479},2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y18-YEAR)","v":1.0414202499999998},{"$f":"IF(Y18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.92473403793689946},0,{"$f":"IFERROR((X18*Z18*(1-AB18)+(O18*((1+Landind)^(Y18-YEAR)))),0)","v":78092.123548957912},{"$f":"IFERROR(AC18*AA18,0)","v":72214.444740495092},null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE18=\"y\",BJ$16,IF(AND(AE18>0,AE18<=1),AE18*BJ$16,\"\"))","v":""},1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ18:CM18)","v":1546},null,"",72214.444740495092,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP18:DS18)=AD18,\"\",\"ERROR\")","v":""}]
[null,null,"HI_GM_109","Passive","Gravity Main",null,"Future Gravity Main",null,168,225,null,null,null,{"$f":"IF(L19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,53599,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,1,{"$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},0.1,67390.746463644944,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y19-YEAR)","v":1.0414202499999998},{"$f":"IF(Y19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.92473403793689946},0,70182.088029855717,64899.765654691415,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ19:CM19)","v":1546},null,"",64899.765654691415,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP19:DS19)=AD19,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(Y20=\"\",\"\",IF(Y20<=YEAR+5,0.075,IF(AND(Y20>YEAR+5,Y20<=YEAR+10),0.15,IF(AND(Y20>YEAR+10,Y20<=YEAR+20),0.2,IF(Y20>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q20=\"\",\"\",Q20*U20*(1+V20)*(1+W20)*S20),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y20-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",1546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ20:CM20)","v":1546},null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP20:DS20)=AD20,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"IF(D21=\"Passive\",(P21*I21),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y21-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L22,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N22=\"\",0,N22*10000*M22)","v":0},{"$f":"IF(H22=SewerTYPE1,VLOOKUP(J22,SewerUnitrates1,2,FALSE),IF(H22=SEWERTYPE2,VLOOKUP((J22&\"_\"&K22),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D22=\"Passive\",(P22*I22),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T22=\"\",1,VLOOKUP(T22,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y22=\"\",\"\",IF(Y22<=YEAR+5,0.075,IF(AND(Y22>YEAR+5,Y22<=YEAR+10),0.15,IF(AND(Y22>YEAR+10,Y22<=YEAR+20),0.2,IF(Y22>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q22=\"\",\"\",Q22*U22*(1+V22)*(1+W22)*S22),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y22-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X22*Z22*(1-AB22)+(O22*((1+Landind)^(Y22-YEAR)))),0)","v":0},{"$f":"IFERROR(AC22*AA22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y23-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y24-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y25-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y26-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AJ26=\"y\",BO$16,IF(AND(AJ26>0,AJ26<=1),AJ26*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AZ26=\"y\",CE$16,IF(AND(AZ26>0,AZ26<=1),AZ26*CE$16,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y27-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y28-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y29-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y30-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y31-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y32-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BY32=\"\",\"\",(BY32/$CN32)*$AD32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y33-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ33=\"\",\"\",(BJ33/$CN33)*$AD33)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y34-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y35-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y36-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y37-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y38-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y39-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y40-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y41-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY41=\"y\",CD$16,IF(AND(AY41>0,AY41<=1),AY41*CD$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y42-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AU42=\"y\",BZ$16,IF(AND(AU42>0,AU42<=1),AU42*BZ$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y43-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y44-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y45-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y46-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y47-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y48-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y49-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM49=\"\",\"\",(CM49/$CN49)*$AD49)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L50=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L50,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y50-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ50=\"\",\"\",(BJ50/$CN50)*$AD50)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BZ50=\"\",\"\",(BZ50/$CN50)*$AD50)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L51=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L51,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y51-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L52=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L52,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y52-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AG52=\"y\",BL$16,IF(AND(AG52>0,AG52<=1),AG52*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L53=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L53,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y53-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE53=\"y\",BJ$16,IF(AND(AE53>0,AE53<=1),AE53*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L54=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L54,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y54-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC54=\"y\",CH$16,IF(AND(BC54>0,BC54<=1),BC54*CH$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L55=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L55,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y55-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L56=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L56,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L56,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N56=\"\",0,N56*10000*M56)","v":0},{"$f":"IF(H56=SewerTYPE1,VLOOKUP(J56,SewerUnitrates1,2,FALSE),IF(H56=SEWERTYPE2,VLOOKUP((J56&\"_\"&K56),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D56=\"Passive\",(P56*I56),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T56=\"\",1,VLOOKUP(T56,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y56=\"\",\"\",IF(Y56<=YEAR+5,0.075,IF(AND(Y56>YEAR+5,Y56<=YEAR+10),0.15,IF(AND(Y56>YEAR+10,Y56<=YEAR+20),0.2,IF(Y56>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q56=\"\",\"\",Q56*U56*(1+V56)*(1+W56)*S56),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y56-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X56*Z56*(1-AB56)+(O56*((1+Landind)^(Y56-YEAR)))),0)","v":0},{"$f":"IFERROR(AC56*AA56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y57-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L58=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L58,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y58-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L59=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L59,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y59-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L60=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L60,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y60-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L61=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L61,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y61-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L62=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L62,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y62-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L63=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L63,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y63-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L64=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L64,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y64-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L65=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L65,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y65-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BY65=\"\",\"\",(BY65/$CN65)*$AD65)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L66=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L66,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y66-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ66=\"\",\"\",(BJ66/$CN66)*$AD66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L67=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L67,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y67-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L68=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L68,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y68-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L69=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L69,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y69-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH69=\"\",\"\",(CH69/$CN69)*$AD69)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L70=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L70,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y70-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AJ70=\"y\",BO$16,IF(AND(AJ70>0,AJ70<=1),AJ70*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L71=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L71,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y71-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L72=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L72,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y72-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L73=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L73,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y73-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L74=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L74,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y74-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L75=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L75,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y75-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y76-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L77=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L77,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y77-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L78=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L78,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y78-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L79=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L79,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y79-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L80=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L80,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y80-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L81=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L81,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L81,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H81=SewerTYPE1,VLOOKUP(J81,SewerUnitrates1,2,FALSE),IF(H81=SEWERTYPE2,VLOOKUP((J81&\"_\"&K81),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D81=\"Passive\",(P81*I81),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T81=\"\",1,VLOOKUP(T81,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y81=\"\",\"\",IF(Y81<=YEAR+5,0.075,IF(AND(Y81>YEAR+5,Y81<=YEAR+10),0.15,IF(AND(Y81>YEAR+10,Y81<=YEAR+20),0.2,IF(Y81>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q81=\"\",\"\",Q81*U81*(1+V81)*(1+W81)*S81),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y81-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X81*Z81*(1-AB81)+(O81*((1+Landind)^(Y81-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L82=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L82,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L82,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N82=\"\",0,N82*10000*M82)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y82-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC82*AA82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L83=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L83,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L83,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y83-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ83=\"\",\"\",(BJ83/$CN83)*$AD83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L84=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L84,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y84-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ84:CM84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP84:DS84)=AD84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L85=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L85,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y85-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L86=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L86,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y86-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L87=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L87,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y87-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L88=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L88,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y88-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L89=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L89,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y89-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L90=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L90,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y90-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L91=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L91,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y91-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L92=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L92,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y92-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L93=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L93,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y93-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL93=\"y\",BQ$16,IF(AND(AL93>0,AL93<=1),AL93*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L94=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L94,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y94-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L95=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L95,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y95-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L96=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L96,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y96-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BF96=\"y\",CK$16,IF(AND(BF96>0,BF96<=1),BF96*CK$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L97=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L97,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y97-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF97=\"\",\"\",(CF97/$CN97)*$AD97)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L98=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L98,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y98-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ98=\"\",\"\",(BZ98/$CN98)*$AD98)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L99=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L99,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y99-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BX99=\"\",\"\",(BX99/$CN99)*$AD99)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L100=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L100,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y100-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ100=\"\",\"\",(BJ100/$CN100)*$AD100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L101=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L101,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y101-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L102=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L102,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y102-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L103=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L103,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y103-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L104=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L104,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y104-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L105=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L105,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y105-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX105=\"y\",CC$16,IF(AND(AX105>0,AX105<=1),AX105*CC$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L106=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L106,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y106-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L107=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L107,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y107-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L108=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L108,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y108-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AK108=\"y\",BP$16,IF(AND(AK108>0,AK108<=1),AK108*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L109=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L109,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y109-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE109=\"y\",BJ$16,IF(AND(AE109>0,AE109<=1),AE109*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L110=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L110,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y110-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L111=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L111,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y111-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L112=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L112,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y112-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L113=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L113,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y113-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L114=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L114,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y114-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L115=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L115,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y115-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L116=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L116,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y116-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L117=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L117,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y117-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AR117=\"y\",BW$16,IF(AND(AR117>0,AR117<=1),AR117*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L118=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L118,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y118-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM118=\"\",\"\",(BM118/$CN118)*$AD118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM118=\"\",\"\",(CM118/$CN118)*$AD118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L119=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L119,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y119-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ119=\"\",\"\",(BJ119/$CN119)*$AD119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L120=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L120,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y120-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L121=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L121,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y121-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L122=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L122,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y122-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L123=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L123,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y123-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L124=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L124,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y124-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L125=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L125,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y125-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L126=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L126,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y126-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L127=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L127,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y127-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L128=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L128,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y128-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L129=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L129,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y129-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L130=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L130,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L130,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y130-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L131=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L131,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L131,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y131-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L132=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L132,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y132-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L133=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L133,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y133-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L134=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L134,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y134-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L135=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L135,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y135-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L136=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L136,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y136-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BE136=\"y\",CJ$16,IF(AND(BE136>0,BE136<=1),BE136*CJ$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L137=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L137,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y137-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L138=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L138,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y138-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L139=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L139,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y139-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L140=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L140,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y140-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ140=\"\",\"\",(BZ140/$CN140)*$AD140)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L141=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L141,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y141-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L142=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L142,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y142-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L143=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L143,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y143-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L144=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L144,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y144-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L145=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L145,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L145,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H145=SewerTYPE1,VLOOKUP(J145,SewerUnitrates1,2,FALSE),IF(H145=SEWERTYPE2,VLOOKUP((J145&\"_\"&K145),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D145=\"Passive\",(P145*I145),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T145=\"\",1,VLOOKUP(T145,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y145=\"\",\"\",IF(Y145<=YEAR+5,0.075,IF(AND(Y145>YEAR+5,Y145<=YEAR+10),0.15,IF(AND(Y145>YEAR+10,Y145<=YEAR+20),0.2,IF(Y145>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q145=\"\",\"\",Q145*U145*(1+V145)*(1+W145)*S145),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y145-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X145*Z145*(1-AB145)+(O145*((1+Landind)^(Y145-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L146=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L146,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L146,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N146=\"\",0,N146*10000*M146)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y146-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC146*AA146,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L147=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L147,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L147,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y147-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AW147=\"y\",CB$16,IF(AND(AW147>0,AW147<=1),AW147*CB$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L148=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L148,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y148-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ148:CM148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP148:DS148)=AD148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L149=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L149,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y149-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L150=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L150,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y150-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AV150=\"y\",CA$16,IF(AND(AV150>0,AV150<=1),AV150*CA$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L151=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L151,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y151-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH151=\"y\",BM$16,IF(AND(AH151>0,AH151<=1),AH151*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L152=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L152,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y152-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE152=\"y\",BJ$16,IF(AND(AE152>0,AE152<=1),AE152*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW152=\"\",\"\",(BW152/$CN152)*$AD152)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L153=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L153,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y153-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ153=\"\",\"\",(BJ153/$CN153)*$AD153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L154=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L154,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y154-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L155=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L155,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y155-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L156=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L156,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y156-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L157=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L157,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y157-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L158=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L158,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y158-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L159=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L159,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y159-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH159=\"\",\"\",(CH159/$CN159)*$AD159)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L160=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L160,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y160-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L161=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L161,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y161-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L162=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L162,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y162-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L163=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L163,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y163-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L164=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L164,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y164-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L165=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L165,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y165-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L166=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L166,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y166-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L167=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L167,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y167-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L168=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L168,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y168-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L169=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L169,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y169-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AK169=\"y\",BP$16,IF(AND(AK169>0,AK169<=1),AK169*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L170=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L170,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y170-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L171=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L171,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y171-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L172=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L172,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y172-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BR172=\"\",\"\",(BR172/$CN172)*$AD172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L173=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L173,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y173-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ173=\"\",\"\",(BJ173/$CN173)*$AD173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L174=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L174,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y174-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L175=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L175,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y175-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L176=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L176,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y176-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L177=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L177,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y177-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L178=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L178,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y178-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD178=\"y\",CI$16,IF(AND(BD178>0,BD178<=1),BD178*CI$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L179=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L179,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y179-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L180=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L180,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y180-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L181=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L181,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y181-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L182=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L182,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y182-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L183=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L183,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y183-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L184=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L184,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y184-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L185=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L185,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y185-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L186=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L186,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y186-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L187=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L187,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y187-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L188=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L188,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y188-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L189=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L189,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y189-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L190=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L190,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y190-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L191=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L191,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y191-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L192=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L192,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y192-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AM192=\"y\",BR$16,IF(AND(AM192>0,AM192<=1),AM192*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L193=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L193,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y193-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L194=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L194,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L194,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y194-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BT194=\"\",\"\",(BT194/$CN194)*$AD194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L195=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L195,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L195,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y195-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L196=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L196,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y196-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L197=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L197,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y197-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L198=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L198,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y198-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L199=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L199,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y199-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L200=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L200,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y200-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL200=\"y\",BQ$16,IF(AND(AL200>0,AL200<=1),AL200*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L201=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L201,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y201-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE201=\"y\",BJ$16,IF(AND(AE201>0,AE201<=1),AE201*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L202=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L202,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y202-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BS202=\"\",\"\",(BS202/$CN202)*$AD202)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L203=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L203,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y203-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ203=\"\",\"\",(BJ203/$CN203)*$AD203)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L204=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L204,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y204-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L205=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L205,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y205-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ205=\"\",\"\",(CJ205/$CN205)*$AD205)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L206=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L206,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y206-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L207=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L207,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y207-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX207=\"y\",CC$16,IF(AND(AX207>0,AX207<=1),AX207*CC$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L208=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L208,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y208-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L209=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L209,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L209,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H209=SewerTYPE1,VLOOKUP(J209,SewerUnitrates1,2,FALSE),IF(H209=SEWERTYPE2,VLOOKUP((J209&\"_\"&K209),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D209=\"Passive\",(P209*I209),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T209=\"\",1,VLOOKUP(T209,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y209=\"\",\"\",IF(Y209<=YEAR+5,0.075,IF(AND(Y209>YEAR+5,Y209<=YEAR+10),0.15,IF(AND(Y209>YEAR+10,Y209<=YEAR+20),0.2,IF(Y209>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q209=\"\",\"\",Q209*U209*(1+V209)*(1+W209)*S209),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y209-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X209*Z209*(1-AB209)+(O209*((1+Landind)^(Y209-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L210=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L210,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L210,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N210=\"\",0,N210*10000*M210)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y210-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC210*AA210,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L211=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L211,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L211,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y211-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(CA211=\"\",\"\",(CA211/$CN211)*$AD211)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L212=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L212,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y212-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ212:CM212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP212:DS212)=AD212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L213=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L213,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y213-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L214=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L214,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y214-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L215=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L215,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y215-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L216=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L216,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y216-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L217=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L217,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y217-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L218=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L218,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y218-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN218=\"y\",BS$16,IF(AND(AN218>0,AN218<=1),AN218*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L219=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L219,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y219-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L220=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L220,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y220-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L221=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L221,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y221-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L222=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L222,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y222-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L223=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L223,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y223-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L224=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L224,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y224-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L225=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L225,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y225-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L226=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L226,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y226-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L227=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L227,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y227-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L228=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L228,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y228-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L229=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L229,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y229-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L230=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L230,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y230-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L231=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L231,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y231-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM231=\"\",\"\",(BM231/$CN231)*$AD231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L232=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L232,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y232-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ232=\"\",\"\",(BJ232/$CN232)*$AD232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L233=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L233,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y233-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L234=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L234,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y234-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L235=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L235,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y235-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L236=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L236,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y236-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L237=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L237,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y237-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH237=\"y\",BM$16,IF(AND(AH237>0,AH237<=1),AH237*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L238=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L238,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y238-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE238=\"y\",BJ$16,IF(AND(AE238>0,AE238<=1),AE238*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L239=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L239,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y239-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD239=\"\",\"\",(CD239/$CN239)*$AD239)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L240=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L240,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y240-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L241=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L241,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y241-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC241=\"\",\"\",(CC241/$CN241)*$AD241)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L242=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L242,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y242-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L243=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L243,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y243-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AS243=\"y\",BX$16,IF(AND(AS243>0,AS243<=1),AS243*BX$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L244=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L244,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y244-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L245=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L245,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y245-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L246=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L246,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y246-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY246=\"y\",CD$16,IF(AND(AY246>0,AY246<=1),AY246*CD$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L247=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L247,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y247-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L248=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L248,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y248-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L249=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L249,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y249-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L250=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L250,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y250-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L251=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L251,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y251-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L252=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L252,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y252-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L253=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L253,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y253-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ253=\"\",\"\",(BZ253/$CN253)*$AD253)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L254=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L254,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y254-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L255=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L255,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y255-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L256=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L256,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y256-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L257=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L257,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y257-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L258=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L258,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L258,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y258-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L259=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L259,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L259,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y259-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L260=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L260,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y260-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L261=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L261,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y261-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L262=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L262,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y262-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L263=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L263,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y263-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L264=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L264,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y264-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L265=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L265,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y265-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW265=\"\",\"\",(BW265/$CN265)*$AD265)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L266=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L266,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y266-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ266=\"\",\"\",(BJ266/$CN266)*$AD266)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L267=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L267,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y267-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L268=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L268,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y268-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM268=\"\",\"\",(CM268/$CN268)*$AD268)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L269=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L269,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y269-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L270=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L270,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y270-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L271=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L271,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y271-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD271=\"y\",CI$16,IF(AND(BD271>0,BD271<=1),BD271*CI$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L272=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L272,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y272-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L273=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L273,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L273,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H273=SewerTYPE1,VLOOKUP(J273,SewerUnitrates1,2,FALSE),IF(H273=SEWERTYPE2,VLOOKUP((J273&\"_\"&K273),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D273=\"Passive\",(P273*I273),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T273=\"\",1,VLOOKUP(T273,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y273=\"\",\"\",IF(Y273<=YEAR+5,0.075,IF(AND(Y273>YEAR+5,Y273<=YEAR+10),0.15,IF(AND(Y273>YEAR+10,Y273<=YEAR+20),0.2,IF(Y273>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q273=\"\",\"\",Q273*U273*(1+V273)*(1+W273)*S273),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y273-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X273*Z273*(1-AB273)+(O273*((1+Landind)^(Y273-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L274=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L274,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L274,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N274=\"\",0,N274*10000*M274)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y274-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC274*AA274,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L275=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L275,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L275,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y275-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L276=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L276,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y276-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ276:CM276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP276:DS276)=AD276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L277=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L277,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L277,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y277-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL277=\"y\",BQ$16,IF(AND(AL277>0,AL277<=1),AL277*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG277=\"\",\"\",(CG277/$CN277)*$AD277)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L278=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L278,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L278,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y278-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L279=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L279,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L279,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y279-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA279=\"y\",CF$16,IF(AND(BA279>0,BA279<=1),BA279*CF$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L280=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L280,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L280,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y280-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L281=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L281,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L281,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y281-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L282=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L282,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L282,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y282-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L283=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L283,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L283,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y283-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L284=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L284,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L284,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y284-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L285=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L285,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L285,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y285-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BR285=\"\",\"\",(BR285/$CN285)*$AD285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L286=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L286,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L286,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y286-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ286=\"\",\"\",(BJ286/$CN286)*$AD286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L287=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L287,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L287,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y287-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L288=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L288,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L288,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y288-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L289=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L289,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L289,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y289-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L290=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L290,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L290,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y290-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L291=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L291,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L291,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y291-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L292=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L292,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L292,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y292-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L293=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L293,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L293,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y293-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L294=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L294,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L294,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y294-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L295=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L295,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L295,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y295-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AU295=\"y\",BZ$16,IF(AND(AU295>0,AU295<=1),AU295*BZ$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L296=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L296,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L296,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y296-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN296=\"y\",BS$16,IF(AND(AN296>0,AN296<=1),AN296*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L297=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L297,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L297,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y297-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE297=\"y\",BJ$16,IF(AND(AE297>0,AE297<=1),AE297*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L298=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L298,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L298,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y298-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L299=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L299,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L299,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y299-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L300=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L300,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L300,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y300-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L301=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L301,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L301,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y301-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L302=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L302,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L302,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y302-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L303=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L303,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L303,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y303-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L304=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L304,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L304,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y304-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L305=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L305,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L305,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y305-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L306=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L306,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L306,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y306-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L307=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L307,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L307,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y307-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L308=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L308,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L308,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y308-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L309=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L309,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L309,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y309-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L310=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L310,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L310,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y310-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L311=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L311,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L311,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y311-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L312=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L312,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L312,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y312-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L313=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L313,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L313,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y313-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L314=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L314,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L314,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y314-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L315=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L315,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L315,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y315-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L316=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L316,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L316,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y316-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L317=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L317,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L317,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y317-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BQ317=\"\",\"\",(BQ317/$CN317)*$AD317)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L318=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L318,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L318,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y318-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ318=\"\",\"\",(BJ318/$CN318)*$AD318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L319=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L319,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L319,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y319-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ319=\"\",\"\",(CJ319/$CN319)*$AD319)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L320=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L320,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L320,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y320-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L321=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L321,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L321,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y321-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L322=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L322,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L322,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y322-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L323=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L323,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L323,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y323-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L324=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L324,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L324,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y324-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L325=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L325,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L325,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y325-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH325=\"y\",BM$16,IF(AND(AH325>0,AH325<=1),AH325*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(CA325=\"\",\"\",(CA325/$CN325)*$AD325)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L326=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L326,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L326,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y326-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE326=\"y\",BJ$16,IF(AND(AE326>0,AE326<=1),AE326*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L327=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L327,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L327,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y327-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L328=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L328,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L328,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y328-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L329=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L329,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L329,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y329-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L330=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L330,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L330,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y330-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L331=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L331,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L331,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y331-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW331=\"\",\"\",(BW331/$CN331)*$AD331)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L332=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L332,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L332,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y332-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AQ332=\"y\",BV$16,IF(AND(AQ332>0,AQ332<=1),AQ332*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L333=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L333,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L333,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y333-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L334=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L334,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L334,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y334-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L335=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L335,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L335,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y335-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L336=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L336,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L336,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y336-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L337=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L337,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L337,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H337=SewerTYPE1,VLOOKUP(J337,SewerUnitrates1,2,FALSE),IF(H337=SEWERTYPE2,VLOOKUP((J337&\"_\"&K337),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D337=\"Passive\",(P337*I337),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T337=\"\",1,VLOOKUP(T337,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y337=\"\",\"\",IF(Y337<=YEAR+5,0.075,IF(AND(Y337>YEAR+5,Y337<=YEAR+10),0.15,IF(AND(Y337>YEAR+10,Y337<=YEAR+20),0.2,IF(Y337>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q337=\"\",\"\",Q337*U337*(1+V337)*(1+W337)*S337),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y337-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X337*Z337*(1-AB337)+(O337*((1+Landind)^(Y337-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX337=\"y\",CC$16,IF(AND(AX337>0,AX337<=1),AX337*CC$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BG337=\"y\",CL$16,IF(AND(BG337>0,BG337<=1),BG337*CL$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L338=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L338,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L338,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N338=\"\",0,N338*10000*M338)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y338-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC338*AA338,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L339=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L339,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L339,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y339-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L340=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L340,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L340,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y340-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ340:CM340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP340:DS340)=AD340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L341=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L341,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L341,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y341-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L342=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L342,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L342,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y342-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L343=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L343,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L343,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y343-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L344=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L344,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L344,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y344-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L345=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L345,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L345,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y345-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L346=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L346,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L346,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y346-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L347=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L347,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L347,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y347-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L348=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L348,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L348,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y348-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L349=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L349,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L349,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y349-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L350=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L350,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L350,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y350-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L351=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L351,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L351,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y351-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L352=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L352,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L352,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y352-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L353=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L353,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L353,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y353-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD353=\"\",\"\",(CD353/$CN353)*$AD353)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L354=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L354,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L354,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y354-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM354=\"\",\"\",(BM354/$CN354)*$AD354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L355=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L355,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L355,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y355-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ355=\"\",\"\",(BJ355/$CN355)*$AD355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L356=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L356,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L356,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y356-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L357=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L357,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L357,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y357-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L358=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L358,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L358,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y358-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L359=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L359,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L359,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y359-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L360=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L360,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L360,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y360-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L361=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L361,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L361,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y361-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L362=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L362,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L362,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y362-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L363=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L363,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L363,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y363-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L364=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L364,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L364,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y364-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L365=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L365,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L365,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y365-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L366=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L366,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L366,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y366-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L367=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L367,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L367,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y367-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L368=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L368,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L368,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y368-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AT368=\"y\",BY$16,IF(AND(AT368>0,AT368<=1),AT368*BY$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L369=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L369,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L369,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y369-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN369=\"y\",BS$16,IF(AND(AN369>0,AN369<=1),AN369*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L370=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L370,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L370,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y370-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE370=\"y\",BJ$16,IF(AND(AE370>0,AE370<=1),AE370*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L371=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L371,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L371,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y371-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L372=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L372,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L372,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y372-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L373=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L373,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L373,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y373-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L374=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L374,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L374,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y374-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L375=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L375,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L375,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y375-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L376=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L376,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L376,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y376-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L377=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L377,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L377,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y377-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BY377=\"\",\"\",(BY377/$CN377)*$AD377)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L378=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L378,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L378,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y378-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L379=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L379,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L379,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y379-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L380=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L380,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L380,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y380-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L381=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L381,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L381,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y381-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L382=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L382,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L382,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y382-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L383=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L383,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L383,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y383-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L384=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L384,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L384,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y384-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L385=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L385,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L385,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y385-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L386=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L386,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L386,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y386-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L387=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L387,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L387,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y387-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB387=\"y\",CG$16,IF(AND(BB387>0,BB387<=1),BB387*CG$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L388=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L388,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L388,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y388-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BP388=\"\",\"\",(BP388/$CN388)*$AD388)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L389=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L389,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L389,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y389-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L390=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L390,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L390,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y390-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CI390=\"\",\"\",(CI390/$CN390)*$AD390)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L391=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L391,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L391,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y391-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L392=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L392,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L392,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y392-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L393=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L393,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L393,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y393-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L394=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L394,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L394,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y394-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L395=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L395,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L395,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y395-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L396=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L396,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L396,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y396-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L397=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L397,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L397,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y397-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L398=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L398,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L398,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y398-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH398=\"y\",BM$16,IF(AND(AH398>0,AH398<=1),AH398*BM$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AO398=\"y\",BT$16,IF(AND(AO398>0,AO398<=1),AO398*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L399=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L399,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L399,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y399-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE399=\"y\",BJ$16,IF(AND(AE399>0,AE399<=1),AE399*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L400=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L400,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L400,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y400-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L401=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L401,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L401,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"IF(D401=\"Passive\",(P401*I401),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T401=\"\",1,VLOOKUP(T401,Sewersitecond,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(Q401=\"\",\"\",Q401*U401*(1+V401)*(1+W401)*S401),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y401-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X401*Z401*(1-AB401)+(O401*((1+Landind)^(Y401-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L402=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L402,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L402,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N402=\"\",0,N402*10000*M402)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y402-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC402*AA402,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L403=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L403,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L403,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(Q403=\"\",\"\",Q403*U403*(1+V403)*(1+W403)*S403),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y403-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(Y403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B18,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B19,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B20,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B21,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B22,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B23,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B24,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B25,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B26,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B27,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B28,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B29,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B30,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B31,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B32,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B33,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B34,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B35,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B36,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B37,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B38,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B39,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B40,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B41,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B42,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B43,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Assets - Transport","index":13,"n_rows":438,"n_cols":122,"rows_kept":438,"cut":false,"hidden":false,"merged":[[6,1,6,3],[6,4,7,12],[12,120,13,120],[12,121,13,121],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,111,13,111],[12,112,13,112],[12,113,13,113],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,96,13,96],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,101,13,101],[12,89,13,89],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,70,13,70],[12,65,13,65],[12,66,13,66],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,39,13,39],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,57,13,57],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[12,33,13,33],[1,1,1,13],[2,1,2,13],[4,1,4,13],[9,1,9,2],[11,28,11,57],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,22,12,27],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,34,13,34],[12,35,13,35]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Transport"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"Remainder of LGA"},{"$f":"'Catchment Demand Road Transport'!$C11","v":0},{"$f":"'Catchment Demand Road Transport'!$C12","v":0},{"$f":"'Catchment Demand Road Transport'!$C13","v":0},{"$f":"'Catchment Demand Road Transport'!$C14","v":0},{"$f":"'Catchment Demand Road Transport'!$C15","v":0},{"$f":"'Catchment Demand Road Transport'!$C16","v":0},{"$f":"'Catchment Demand Road Transport'!$C17","v":0},{"$f":"'Catchment Demand Road Transport'!$C18","v":0},{"$f":"'Catchment Demand Road Transport'!$C19","v":0},{"$f":"'Catchment Demand Road Transport'!$C20","v":0},{"$f":"'Catchment Demand Road Transport'!$C21","v":0},{"$f":"'Catchment Demand Road Transport'!$C22","v":0},{"$f":"'Catchment Demand Road Transport'!$C23","v":0},{"$f":"'Catchment Demand Road Transport'!$C24","v":0},{"$f":"'Catchment Demand Road Transport'!$C25","v":0},{"$f":"'Catchment Demand Road Transport'!$C26","v":0},{"$f":"'Catchment Demand Road Transport'!$C27","v":0},{"$f":"'Catchment Demand Road Transport'!$C28","v":0},{"$f":"'Catchment Demand Road Transport'!$C29","v":0},{"$f":"'Catchment Demand Road Transport'!$C30","v":0},{"$f":"'Catchment Demand Road Transport'!$C31","v":0},{"$f":"'Catchment Demand Road Transport'!$C32","v":0},{"$f":"'Catchment Demand Road Transport'!$C33","v":0},{"$f":"'Catchment Demand Road Transport'!$C34","v":0},{"$f":"'Catchment Demand Road Transport'!$C35","v":0},{"$f":"'Catchment Demand Road Transport'!$C36","v":0},{"$f":"'Catchment Demand Road Transport'!$C37","v":0},null,{"$f":"AC13","v":"Thursday Island"},{"$f":"AD13","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AC13","v":"Thursday Island"},{"$f":"AD13","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC15+1","v":2},{"$f":"AD15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AC13,Roadcatch,6,FALSE),\"\")","v":9034},2921,1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AC16","v":9034},{"$f":"AD16","v":2921},1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CN17:CN403)","v":854042.71150056226},0,540113.69778608391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PW07","Pathway","Boardwalk","Aplin Road Waterfront","Cost included in future parks embellishment costs",305,null,null,null,{"$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":"(N17*H17)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R17=\"\",1,VLOOKUP(R17,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},0.1,{"$f":"IFERROR(IF(O17=\"\",\"\",O17*S17*(1+T17)*(1+U17)*Q17),\"\")","v":0},2023,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W17-YEAR)","v":1.0627693651249999},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.88925284925175441},0,{"$f":"IFERROR((V17*X17*(1-Z17))+((1+Landind)^(W17-YEAR)*M17),0)","v":0},{"$f":"IFERROR((AA17*Y17),0)","v":0},"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":9034},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH17:CK17)","v":9034},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":0},"","","","","","","","","","","","","","","",{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,"PW08","Pathway","Concrete","Aplin to Summer Connection",null,528,null,null,null,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L18=\"\",0,L18*10000*K18)","v":0},0,264194.38503181463,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,1,7.4999999999999997E-2,0.1,{"$f":"IFERROR(IF(O18=\"\",\"\",O18*S18*(1+T18)*(1+U18)*Q18),\"\")","v":332175.1677978622},2023,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W18-YEAR)","v":1.0627693651249999},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.88925284925175441},0,353025.59219082433,{"$f":"IFERROR((AA18*Y18),0)","v":313929.01371447841},"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC18=\"y\",BH$16,IF(AND(AC18>0,AC18<=1),AC18*BH$16,\"\"))","v":9034},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH18:CK18)","v":9034},null,313929.01371447841,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN18:DQ18)=AB18,\"\",\"ERROR\")","v":""}]
[null,null,"P_FM_01","Marina",null,"Facilities for small boat mooring",null,1,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,454545.45454545453,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,1,7.4999999999999997E-2,0.1,571506.13786591124,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W19-YEAR)","v":1.0627693651249999},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.88925284925175441},0,607379.21530479519,540113.69778608391,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",1885,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH19:CK19)","v":1885},null,"","",540113.69778608391,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN19:DQ19)=AB19,\"\",\"ERROR\")","v":""}]
[null,null,"TI_FM_01","Marina",null,"Cook Esplanade - Facilities for small boat mooring",null,1,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,454545.45454545453,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1.0632672332389046},null,1,7.4999999999999997E-2,0.1,571506.13786591124,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W20-YEAR)","v":1.0627693651249999},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.88925284925175441},0,607379.21530479519,540113.69778608391,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH20:CK20)","v":9034},null,540113.69778608391,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN20:DQ20)=AB20,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W21-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W22-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W23-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W24-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W25-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W26-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AH26=\"y\",BM$16,IF(AND(AH26>0,AH26<=1),AH26*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AX26=\"y\",CC$16,IF(AND(AX26>0,AX26<=1),AX26*CC$16,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W27-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W28-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W29-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W30-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W31-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W32-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW32=\"\",\"\",(BW32/$CL32)*$AB32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W33-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH33=\"\",\"\",(BH33/$CL33)*$AB33)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W34-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W35-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W36-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W37-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W38-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W39-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W40-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W41-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW41=\"y\",CB$16,IF(AND(AW41>0,AW41<=1),AW41*CB$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W42-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AS42=\"y\",BX$16,IF(AND(AS42>0,AS42<=1),AS42*BX$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W43-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W44-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W45-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W46-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W47-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W48-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W49-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK49=\"\",\"\",(CK49/$CL49)*$AB49)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W50-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH50=\"\",\"\",(BH50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BX50=\"\",\"\",(BX50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W51-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W52-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AE52=\"y\",BJ$16,IF(AND(AE52>0,AE52<=1),AE52*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W53-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC53=\"y\",BH$16,IF(AND(AC53>0,AC53<=1),AC53*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W54-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA54=\"y\",CF$16,IF(AND(BA54>0,BA54<=1),BA54*CF$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W55-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P56,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W56-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W57-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W58-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W59-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W60-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W61-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W62-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W63-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W64-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W65-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW65=\"\",\"\",(BW65/$CL65)*$AB65)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W66-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH66=\"\",\"\",(BH66/$CL66)*$AB66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W67-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W68-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W69-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF69=\"\",\"\",(CF69/$CL69)*$AB69)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W70-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AH70=\"y\",BM$16,IF(AND(AH70>0,AH70<=1),AH70*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W71-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W72-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W73-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W74-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W75-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W76-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W77-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W78-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W79-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W80-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G81=RoadTYPE1,VLOOKUP(I81,Roadunitrates1,2,FALSE),IF(G81=ROADTYPE2,VLOOKUP(I81,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N81*H81)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R81=\"\",1,VLOOKUP(R81,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W81=\"\",\"\",IF(W81<=YEAR+5,0.075,IF(AND(W81>YEAR+5,W81<=YEAR+10),0.15,IF(AND(W81>YEAR+10,W81<=YEAR+20),0.2,IF(W81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W81-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V81*X81*(1-Z81))+((1+Landind)^(W81-YEAR)*M81),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L82=\"\",0,L82*10000*K82)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O82=\"\",\"\",O82*S82*(1+T82)*(1+U82)*Q82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W82-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA82*Y82),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W83-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH83=\"\",\"\",(BH83/$CL83)*$AB83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W84-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH84:CK84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN84:DQ84)=AB84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W85-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W86-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W87-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W88-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W89-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W90-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W91-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W92-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W93-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ93=\"y\",BO$16,IF(AND(AJ93>0,AJ93<=1),AJ93*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W94-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W95-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W96-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD96=\"y\",CI$16,IF(AND(BD96>0,BD96<=1),BD96*CI$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W97-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD97=\"\",\"\",(CD97/$CL97)*$AB97)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W98-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX98=\"\",\"\",(BX98/$CL98)*$AB98)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W99-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BV99=\"\",\"\",(BV99/$CL99)*$AB99)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W100-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH100=\"\",\"\",(BH100/$CL100)*$AB100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J101=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J101,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W101-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W102-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W103-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J104=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J104,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W104-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J105=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J105,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W105-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV105=\"y\",CA$16,IF(AND(AV105>0,AV105<=1),AV105*CA$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W106-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J107=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J107,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W107-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J108=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J108,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W108-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AI108=\"y\",BN$16,IF(AND(AI108>0,AI108<=1),AI108*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W109-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC109=\"y\",BH$16,IF(AND(AC109>0,AC109<=1),AC109*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W110-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J111=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J111,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W111-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J112=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J112,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W112-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J113=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J113,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W113-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J114=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J114,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W114-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J115=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J115,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W115-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J116=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J116,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W116-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W117-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AP117=\"y\",BU$16,IF(AND(AP117>0,AP117<=1),AP117*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W118-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK118=\"\",\"\",(BK118/$CL118)*$AB118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK118=\"\",\"\",(CK118/$CL118)*$AB118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W119-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH119=\"\",\"\",(BH119/$CL119)*$AB119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J120=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J120,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W120-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J121=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J121,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W121-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J122=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J122,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W122-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J123=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J123,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W123-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J124=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J124,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W124-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J125=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J125,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W125-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J126=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J126,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W126-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J127=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J127,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W127-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J128=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J128,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W128-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J129=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J129,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W129-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J130=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J130,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W130-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J131,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W131-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J132=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J132,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W132-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J133=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J133,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W133-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J134=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J134,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W134-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J135,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W135-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J136=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J136,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W136-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC136=\"y\",CH$16,IF(AND(BC136>0,BC136<=1),BC136*CH$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W137-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J138=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J138,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W138-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W139-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J140=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J140,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W140-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX140=\"\",\"\",(BX140/$CL140)*$AB140)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J141=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J141,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W141-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J142=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J142,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W142-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J143=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J143,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W143-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W144-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G145=RoadTYPE1,VLOOKUP(I145,Roadunitrates1,2,FALSE),IF(G145=ROADTYPE2,VLOOKUP(I145,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N145*H145)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R145=\"\",1,VLOOKUP(R145,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W145=\"\",\"\",IF(W145<=YEAR+5,0.075,IF(AND(W145>YEAR+5,W145<=YEAR+10),0.15,IF(AND(W145>YEAR+10,W145<=YEAR+20),0.2,IF(W145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W145-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V145*X145*(1-Z145))+((1+Landind)^(W145-YEAR)*M145),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L146=\"\",0,L146*10000*K146)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O146=\"\",\"\",O146*S146*(1+T146)*(1+U146)*Q146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W146-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA146*Y146),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W147-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AU147=\"y\",BZ$16,IF(AND(AU147>0,AU147<=1),AU147*BZ$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W148-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH148:CK148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN148:DQ148)=AB148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W149-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W150-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AT150=\"y\",BY$16,IF(AND(AT150>0,AT150<=1),AT150*BY$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W151-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF151=\"y\",BK$16,IF(AND(AF151>0,AF151<=1),AF151*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W152-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC152=\"y\",BH$16,IF(AND(AC152>0,AC152<=1),AC152*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU152=\"\",\"\",(BU152/$CL152)*$AB152)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J153=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J153,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W153-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH153=\"\",\"\",(BH153/$CL153)*$AB153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J154=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J154,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W154-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J155=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J155,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W155-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J156=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J156,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W156-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J157=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J157,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W157-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J158=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J158,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W158-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J159=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J159,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W159-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF159=\"\",\"\",(CF159/$CL159)*$AB159)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J160=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J160,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W160-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J161=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J161,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W161-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J162=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J162,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W162-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J163=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J163,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W163-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J164=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J164,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W164-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J165=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J165,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W165-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J166=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J166,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W166-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J167=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J167,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W167-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J168=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J168,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W168-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J169=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J169,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W169-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AI169=\"y\",BN$16,IF(AND(AI169>0,AI169<=1),AI169*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W170-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W171-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J172=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J172,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W172-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP172=\"\",\"\",(BP172/$CL172)*$AB172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J173=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J173,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W173-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH173=\"\",\"\",(BH173/$CL173)*$AB173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J174=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J174,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W174-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J175=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J175,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W175-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J176=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J176,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W176-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J177=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J177,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W177-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J178=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J178,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W178-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB178=\"y\",CG$16,IF(AND(BB178>0,BB178<=1),BB178*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W179-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J180=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J180,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W180-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J181=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J181,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W181-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J182=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J182,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W182-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J183,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W183-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J184=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J184,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W184-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J185=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J185,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W185-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J186=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J186,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W186-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J187=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J187,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W187-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J188=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J188,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W188-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J189=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J189,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W189-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J190=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J190,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W190-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J191=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J191,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W191-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J192=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J192,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W192-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AK192=\"y\",BP$16,IF(AND(AK192>0,AK192<=1),AK192*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W193-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J194=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J194,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W194-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BR194=\"\",\"\",(BR194/$CL194)*$AB194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J195=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J195,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W195-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J196=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J196,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W196-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J197=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J197,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W197-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J198=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J198,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W198-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J199=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J199,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W199-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W200-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ200=\"y\",BO$16,IF(AND(AJ200>0,AJ200<=1),AJ200*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W201-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC201=\"y\",BH$16,IF(AND(AC201>0,AC201<=1),AC201*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W202-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BQ202=\"\",\"\",(BQ202/$CL202)*$AB202)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J203=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J203,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W203-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH203=\"\",\"\",(BH203/$CL203)*$AB203)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J204=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J204,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W204-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J205=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J205,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W205-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH205=\"\",\"\",(CH205/$CL205)*$AB205)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J206=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J206,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W206-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J207=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J207,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W207-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV207=\"y\",CA$16,IF(AND(AV207>0,AV207<=1),AV207*CA$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W208-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G209=RoadTYPE1,VLOOKUP(I209,Roadunitrates1,2,FALSE),IF(G209=ROADTYPE2,VLOOKUP(I209,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N209*H209)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R209=\"\",1,VLOOKUP(R209,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W209=\"\",\"\",IF(W209<=YEAR+5,0.075,IF(AND(W209>YEAR+5,W209<=YEAR+10),0.15,IF(AND(W209>YEAR+10,W209<=YEAR+20),0.2,IF(W209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W209-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V209*X209*(1-Z209))+((1+Landind)^(W209-YEAR)*M209),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L210=\"\",0,L210*10000*K210)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O210=\"\",\"\",O210*S210*(1+T210)*(1+U210)*Q210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W210-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA210*Y210),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W211-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY211=\"\",\"\",(BY211/$CL211)*$AB211)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J212=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J212,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W212-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH212:CK212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN212:DQ212)=AB212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W213-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J214=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J214,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W214-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J215=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J215,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W215-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J216=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J216,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W216-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J217=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J217,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W217-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J218=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J218,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W218-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL218=\"y\",BQ$16,IF(AND(AL218>0,AL218<=1),AL218*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W219-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J220=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J220,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W220-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J221=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J221,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W221-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J222=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J222,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W222-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J223=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J223,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W223-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J224=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J224,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W224-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J225=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J225,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W225-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J226=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J226,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W226-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J227=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J227,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W227-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J228=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J228,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W228-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J229=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J229,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W229-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W230-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J231=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J231,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W231-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK231=\"\",\"\",(BK231/$CL231)*$AB231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J232=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J232,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W232-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH232=\"\",\"\",(BH232/$CL232)*$AB232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J233=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J233,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W233-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J234=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J234,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W234-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J235=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J235,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W235-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J236=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J236,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W236-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J237=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J237,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W237-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF237=\"y\",BK$16,IF(AND(AF237>0,AF237<=1),AF237*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W238-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC238=\"y\",BH$16,IF(AND(AC238>0,AC238<=1),AC238*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W239-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB239=\"\",\"\",(CB239/$CL239)*$AB239)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J240=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J240,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W240-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J241=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J241,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W241-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA241=\"\",\"\",(CA241/$CL241)*$AB241)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J242=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J242,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W242-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J243=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J243,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W243-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AQ243=\"y\",BV$16,IF(AND(AQ243>0,AQ243<=1),AQ243*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W244-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J245=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J245,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W245-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J246=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J246,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W246-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW246=\"y\",CB$16,IF(AND(AW246>0,AW246<=1),AW246*CB$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W247-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J248=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J248,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W248-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J249=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J249,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W249-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J250=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J250,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W250-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J251=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J251,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W251-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J252=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J252,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W252-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J253=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J253,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W253-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX253=\"\",\"\",(BX253/$CL253)*$AB253)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J254=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J254,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W254-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J255=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J255,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W255-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J256=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J256,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W256-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J257=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J257,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W257-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J258=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J258,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W258-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J259=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J259,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W259-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J260=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J260,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W260-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J261=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J261,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W261-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J262=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J262,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W262-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J263=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J263,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W263-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W264-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J265=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J265,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W265-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU265=\"\",\"\",(BU265/$CL265)*$AB265)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J266=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J266,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W266-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH266=\"\",\"\",(BH266/$CL266)*$AB266)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J267=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J267,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W267-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J268=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J268,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W268-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK268=\"\",\"\",(CK268/$CL268)*$AB268)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J269=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J269,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W269-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J270=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J270,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W270-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J271=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J271,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W271-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB271=\"y\",CG$16,IF(AND(BB271>0,BB271<=1),BB271*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W272-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G273=RoadTYPE1,VLOOKUP(I273,Roadunitrates1,2,FALSE),IF(G273=ROADTYPE2,VLOOKUP(I273,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N273*H273)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R273=\"\",1,VLOOKUP(R273,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W273=\"\",\"\",IF(W273<=YEAR+5,0.075,IF(AND(W273>YEAR+5,W273<=YEAR+10),0.15,IF(AND(W273>YEAR+10,W273<=YEAR+20),0.2,IF(W273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W273-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V273*X273*(1-Z273))+((1+Landind)^(W273-YEAR)*M273),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L274=\"\",0,L274*10000*K274)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O274=\"\",\"\",O274*S274*(1+T274)*(1+U274)*Q274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W274-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA274*Y274),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W275-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W276-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH276:CK276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN276:DQ276)=AB276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J277,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W277-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ277=\"y\",BO$16,IF(AND(AJ277>0,AJ277<=1),AJ277*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE277=\"\",\"\",(CE277/$CL277)*$AB277)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J278=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J278,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J278,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W278-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J279=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J279,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J279,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W279-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY279=\"y\",CD$16,IF(AND(AY279>0,AY279<=1),AY279*CD$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J280,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W280-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J281=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J281,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J281,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W281-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J282=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J282,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J282,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W282-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J283=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J283,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J283,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W283-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J284,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W284-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J285=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J285,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J285,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W285-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP285=\"\",\"\",(BP285/$CL285)*$AB285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J286=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J286,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J286,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W286-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH286=\"\",\"\",(BH286/$CL286)*$AB286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J287=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J287,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J287,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W287-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J288=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J288,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J288,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W288-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J289=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J289,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J289,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W289-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J290=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J290,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J290,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W290-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J291=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J291,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J291,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W291-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J292=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J292,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J292,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W292-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J293=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J293,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J293,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W293-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J294=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J294,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J294,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W294-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J295=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J295,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J295,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W295-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AS295=\"y\",BX$16,IF(AND(AS295>0,AS295<=1),AS295*BX$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J296,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W296-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL296=\"y\",BQ$16,IF(AND(AL296>0,AL296<=1),AL296*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J297,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W297-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC297=\"y\",BH$16,IF(AND(AC297>0,AC297<=1),AC297*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J298,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W298-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J299=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J299,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J299,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W299-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J300=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J300,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J300,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W300-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J301=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J301,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J301,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W301-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J302=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J302,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J302,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W302-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J303=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J303,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J303,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W303-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J304=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J304,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J304,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W304-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J305=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J305,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J305,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W305-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J306=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J306,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J306,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W306-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J307=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J307,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J307,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W307-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J308=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J308,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J308,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W308-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J309=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J309,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J309,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W309-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J310=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J310,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J310,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W310-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J311,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J311,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W311-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J312=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J312,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J312,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W312-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J313=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J313,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J313,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W313-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J314=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J314,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J314,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W314-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J315=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J315,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J315,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W315-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J316,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W316-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J317,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W317-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BO317=\"\",\"\",(BO317/$CL317)*$AB317)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J318=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J318,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J318,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W318-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH318=\"\",\"\",(BH318/$CL318)*$AB318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J319=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J319,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J319,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W319-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH319=\"\",\"\",(CH319/$CL319)*$AB319)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J320=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J320,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J320,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W320-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J321=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J321,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J321,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W321-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J322=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J322,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J322,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W322-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J323=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J323,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J323,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W323-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J324,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W324-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J325=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J325,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J325,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W325-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF325=\"y\",BK$16,IF(AND(AF325>0,AF325<=1),AF325*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY325=\"\",\"\",(BY325/$CL325)*$AB325)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J326=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J326,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J326,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W326-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC326=\"y\",BH$16,IF(AND(AC326>0,AC326<=1),AC326*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J327,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W327-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J328=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J328,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J328,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W328-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J329=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J329,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J329,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W329-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J330,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W330-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J331=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J331,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J331,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W331-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU331=\"\",\"\",(BU331/$CL331)*$AB331)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J332=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J332,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J332,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W332-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AO332=\"y\",BT$16,IF(AND(AO332>0,AO332<=1),AO332*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J333,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W333-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J334=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J334,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J334,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W334-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J335=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J335,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J335,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W335-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J336,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W336-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J337=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J337,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J337,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G337=RoadTYPE1,VLOOKUP(I337,Roadunitrates1,2,FALSE),IF(G337=ROADTYPE2,VLOOKUP(I337,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N337*H337)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R337=\"\",1,VLOOKUP(R337,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W337=\"\",\"\",IF(W337<=YEAR+5,0.075,IF(AND(W337>YEAR+5,W337<=YEAR+10),0.15,IF(AND(W337>YEAR+10,W337<=YEAR+20),0.2,IF(W337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W337-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V337*X337*(1-Z337))+((1+Landind)^(W337-YEAR)*M337),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV337=\"y\",CA$16,IF(AND(AV337>0,AV337<=1),AV337*CA$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BE337=\"y\",CJ$16,IF(AND(BE337>0,BE337<=1),BE337*CJ$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J338,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L338=\"\",0,L338*10000*K338)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O338=\"\",\"\",O338*S338*(1+T338)*(1+U338)*Q338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W338-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA338*Y338),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J339,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W339-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J340=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J340,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J340,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W340-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH340:CK340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN340:DQ340)=AB340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J341,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W341-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J342=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J342,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J342,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W342-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J343=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J343,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J343,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W343-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J344=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J344,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J344,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W344-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J345=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J345,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J345,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W345-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J346=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J346,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J346,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W346-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J347=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J347,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J347,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W347-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J348=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J348,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J348,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W348-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J349=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J349,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J349,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W349-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J350=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J350,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J350,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W350-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J351=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J351,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J351,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W351-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J352,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W352-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J353,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W353-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB353=\"\",\"\",(CB353/$CL353)*$AB353)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J354=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J354,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J354,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W354-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK354=\"\",\"\",(BK354/$CL354)*$AB354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J355=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J355,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J355,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W355-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH355=\"\",\"\",(BH355/$CL355)*$AB355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J356=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J356,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J356,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W356-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J357=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J357,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J357,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W357-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J358=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J358,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J358,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W358-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J359=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J359,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J359,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W359-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J360=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J360,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J360,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W360-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J361=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J361,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J361,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W361-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J362=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J362,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J362,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W362-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J363=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J363,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J363,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W363-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J364=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J364,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J364,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W364-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J365=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J365,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J365,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W365-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J366=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J366,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J366,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W366-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J367=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J367,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J367,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W367-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J368=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J368,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J368,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W368-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AR368=\"y\",BW$16,IF(AND(AR368>0,AR368<=1),AR368*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J369,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W369-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL369=\"y\",BQ$16,IF(AND(AL369>0,AL369<=1),AL369*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J370,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W370-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC370=\"y\",BH$16,IF(AND(AC370>0,AC370<=1),AC370*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J371,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W371-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J372=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J372,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J372,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W372-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J373=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J373,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J373,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W373-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J374=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J374,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J374,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W374-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J375=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J375,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J375,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W375-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J376=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J376,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J376,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W376-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J377=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J377,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J377,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W377-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW377=\"\",\"\",(BW377/$CL377)*$AB377)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J378=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J378,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J378,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W378-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J379=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J379,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J379,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W379-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J380=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J380,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J380,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W380-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J381=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J381,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J381,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W381-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J382=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J382,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J382,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W382-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J383=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J383,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J383,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W383-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J384=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J384,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J384,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W384-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J385=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J385,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J385,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W385-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J386=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J386,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J386,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W386-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J387=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J387,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J387,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W387-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ387=\"y\",CE$16,IF(AND(AZ387>0,AZ387<=1),AZ387*CE$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J388,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W388-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BN388=\"\",\"\",(BN388/$CL388)*$AB388)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J389=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J389,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J389,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W389-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J390=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J390,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J390,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W390-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG390=\"\",\"\",(CG390/$CL390)*$AB390)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J391=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J391,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J391,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W391-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J392=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J392,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J392,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W392-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J393=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J393,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J393,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W393-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J394=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J394,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J394,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W394-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J395=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J395,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J395,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W395-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J396=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J396,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J396,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W396-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J397=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J397,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J397,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W397-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J398=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J398,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J398,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W398-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF398=\"y\",BK$16,IF(AND(AF398>0,AF398<=1),AF398*BK$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AM398=\"y\",BR$16,IF(AND(AM398>0,AM398<=1),AM398*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J399,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W399-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC399=\"y\",BH$16,IF(AND(AC399>0,AC399<=1),AC399*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J400,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W400-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J401,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N401*H401)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R401=\"\",1,VLOOKUP(R401,Roadsitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W401-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V401*X401*(1-Z401))+((1+Landind)^(W401-YEAR)*M401),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J402=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J402,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J402,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L402=\"\",0,L402*10000*K402)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O402=\"\",\"\",O402*S402*(1+T402)*(1+U402)*Q402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W402-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA402*Y402),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J403=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J403,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J403,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W403-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B28,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B29,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B30,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B31,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B32,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B33,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B34,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B35,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B36,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B37,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B38,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B39,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B40,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B41,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B42,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B43,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Assets - Parks","index":14,"n_rows":438,"n_cols":121,"rows_kept":438,"cut":false,"hidden":false,"merged":[[6,1,6,3],[6,4,7,12],[12,119,13,119],[12,120,13,120],[12,113,13,113],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,107,13,107],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,111,13,111],[12,112,13,112],[12,101,13,101],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,95,13,95],[12,96,13,96],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,88,13,88],[12,90,13,90],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,82,13,82],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,76,13,76],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,70,13,70],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,66,13,66],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,64,13,64],[12,65,13,65],[12,35,13,35],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,58,13,58],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,56,13,56],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,27,13,27],[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[1,1,1,12],[2,1,2,12],[4,1,4,12],[9,1,9,2],[11,27,11,56],[12,1,12,5],[12,6,12,7],[12,8,12,11],[12,12,12,20],[12,21,12,26],[12,39,13,39],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,33,13,33],[12,34,13,34]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"Thursday Island"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"Horn Island"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"Remainder of LGA"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C27","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C28","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C29","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C30","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C31","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C32","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C33","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C34","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C35","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C36","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C37","v":0},null,{"$f":"AB13","v":"Thursday Island"},{"$f":"AC13","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AB13","v":"Thursday Island"},{"$f":"AC13","v":"Horn Island"},"Remainder of LGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost (m2)","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB15+1","v":2},{"$f":"AC15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AB13,Parkscatch,6,FALSE),\"\")","v":3153},1172,195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AB16","v":3153},{"$f":"AC16","v":1172},195,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CM17:CM403)","v":2212385.6679021567},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TI_FP 001","Local","Aplin Waterfront","Waterfront Recreation",null,null,null,null,{"$f":"IF(I17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K17=\"\",0,K17*10000*J17)","v":0},{"$f":"IFERROR(VLOOKUP($G17,Parksunitrate1,2,FALSE),0)","v":0},1289590.9090909101,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q17=\"\",1,VLOOKUP(Q17,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V17=\"\",\"\",IF(V17<=YEAR+5,0.075,IF(AND(V17>YEAR+5,V17<=YEAR+10),0.15,IF(AND(V17>YEAR+10,V17<=YEAR+20),0.2,IF(V17>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},0.1,{"$f":"IFERROR(IF(N17=\"\",\"\",N17*R17*(1+S17)*(1+T17)*P17),\"\")","v":1524941.2500000012},2023,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V17-YEAR)","v":1.0627693651249999},{"$f":"IF(V17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.88925284925175441},0,{"$f":"IFERROR((U17*W17*(1-Y17)+L17*(1+Landind)^(V17-YEAR)),0)","v":1620660.8441154249},{"$f":"IFERROR(Z17*X17,0)","v":1441177.2733003949},"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB17=\"y\",BG$16,IF(AND(AB17>0,AB17<=1),AB17*BG$16,\"\"))","v":3153},{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG17:CJ17)","v":3153},null,{"$f":"IF(BG17=\"\",\"\",(BG17/$CK17)*$AA17)","v":1441177.2733003949},"","","","","","","","","","","","","","","",{"$f":"IF(BW17=\"\",\"\",(BW17/$CK17)*$AA17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CM17:DP17)=AA17,\"\",\"ERROR\")","v":""}]
[null,null,"TI_FP 004","Local","Cook Esplanade","Waterfront Recreation",null,null,null,null,{"$f":"IF(I18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I18,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,690090.90909090894,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O18,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.1,{"$f":"IFERROR(IF(N18=\"\",\"\",N18*R18*(1+S18)*(1+T18)*P18),\"\")","v":816032.49999999988},2023,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V18-YEAR)","v":1.0627693651249999},{"$f":"IF(V18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.88925284925175441},0,867254.34194636636,{"$f":"IFERROR(Z18*X18,0)","v":771208.3946017616},"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB18=\"y\",BG$16,IF(AND(AB18>0,AB18<=1),AB18*BG$16,\"\"))","v":3153},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG18:CJ18)","v":3153},null,771208.3946017616,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM18:DP18)=AA18,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I19,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K19=\"\",0,K19*10000*J19)","v":0},0,{"$f":"M19*H19","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O19,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V19-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG19:CJ19)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM19:DP19)=AA19,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"M20*H20","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O20,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V20-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG20:CJ20)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM20:DP20)=AA20,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O21,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V21-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O22,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V22-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O23,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V23-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O24,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V24-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O25,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V25-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O26,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V26-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AG26=\"y\",BL$16,IF(AND(AG26>0,AG26<=1),AG26*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AW26=\"y\",CB$16,IF(AND(AW26>0,AW26<=1),AW26*CB$16,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O27,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V27-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O28,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V28-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V29-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O30,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V30-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O31,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V31-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O32,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V32-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV32=\"\",\"\",(BV32/$CK32)*$AA32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O33,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V33-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG33=\"\",\"\",(BG33/$CK33)*$AA33)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O34,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V34-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V35-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V36-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V37-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V38-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V39-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V40-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V41-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV41=\"y\",CA$16,IF(AND(AV41>0,AV41<=1),AV41*CA$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O42,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V42-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AR42=\"y\",BW$16,IF(AND(AR42>0,AR42<=1),AR42*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V43-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V44-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V45-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V46-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V47-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V48-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V49-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ49=\"\",\"\",(CJ49/$CK49)*$AA49)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V50-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG50=\"\",\"\",(BG50/$CK50)*$AA50)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BW50=\"\",\"\",(BW50/$CK50)*$AA50)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V51-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V52-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AD52=\"y\",BI$16,IF(AND(AD52>0,AD52<=1),AD52*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V53-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB53=\"y\",BG$16,IF(AND(AB53>0,AB53<=1),AB53*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V54-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ54=\"y\",CE$16,IF(AND(AZ54>0,AZ54<=1),AZ54*CE$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V55-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O56,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V56-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V57-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V58-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V59-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V60-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V61-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V62-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V63-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V64-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V65-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV65=\"\",\"\",(BV65/$CK65)*$AA65)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V66-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG66=\"\",\"\",(BG66/$CK66)*$AA66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V67-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V68-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V69-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE69=\"\",\"\",(CE69/$CK69)*$AA69)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V70-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AG70=\"y\",BL$16,IF(AND(AG70>0,AG70<=1),AG70*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V71-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V72-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V73-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V74-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V75-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V76-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V77-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V78-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V79-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V80-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I81,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IFERROR(VLOOKUP($G81,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q81=\"\",1,VLOOKUP(Q81,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V81=\"\",\"\",IF(V81<=YEAR+5,0.075,IF(AND(V81>YEAR+5,V81<=YEAR+10),0.15,IF(AND(V81>YEAR+10,V81<=YEAR+20),0.2,IF(V81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V81-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U81*W81*(1-Y81)+L81*(1+Landind)^(V81-YEAR)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I82,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K82=\"\",0,K82*10000*J82)","v":0},0,{"$f":"M82*H82","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N82=\"\",\"\",N82*R82*(1+S82)*(1+T82)*P82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V82-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z82*X82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I83,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V83-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG83=\"\",\"\",(BG83/$CK83)*$AA83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V84-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG84:CJ84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM84:DP84)=AA84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V85-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V86-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V87-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V88-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V89-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V90-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V91-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V92-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V93-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI93=\"y\",BN$16,IF(AND(AI93>0,AI93<=1),AI93*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V94-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V95-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V96-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC96=\"y\",CH$16,IF(AND(BC96>0,BC96<=1),BC96*CH$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V97-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC97=\"\",\"\",(CC97/$CK97)*$AA97)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V98-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW98=\"\",\"\",(BW98/$CK98)*$AA98)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V99-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BU99=\"\",\"\",(BU99/$CK99)*$AA99)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V100-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG100=\"\",\"\",(BG100/$CK100)*$AA100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I101=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I101,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V101-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V102-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V103-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I104=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I104,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V104-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I105,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V105-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU105=\"y\",BZ$16,IF(AND(AU105>0,AU105<=1),AU105*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V106-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I107=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I107,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V107-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I108=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I108,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V108-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AH108=\"y\",BM$16,IF(AND(AH108>0,AH108<=1),AH108*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V109-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB109=\"y\",BG$16,IF(AND(AB109>0,AB109<=1),AB109*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V110-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I111=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I111,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V111-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I112=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I112,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V112-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I113=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I113,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V113-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I114=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I114,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V114-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I115=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I115,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V115-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I116=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I116,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V116-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V117-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AO117=\"y\",BT$16,IF(AND(AO117>0,AO117<=1),AO117*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V118-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ118=\"\",\"\",(BJ118/$CK118)*$AA118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ118=\"\",\"\",(CJ118/$CK118)*$AA118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V119-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG119=\"\",\"\",(BG119/$CK119)*$AA119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I120=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I120,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V120-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I121=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I121,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V121-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I122=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I122,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V122-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I123=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I123,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V123-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I124=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I124,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V124-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I125=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I125,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V125-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I126=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I126,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V126-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I127=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I127,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V127-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I128=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I128,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V128-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I129=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I129,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V129-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I130=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I130,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I130,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V130-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I131=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I131,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I131,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V131-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I132=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I132,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V132-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I133=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I133,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V133-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I134=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I134,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V134-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I135=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I135,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V135-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I136=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I136,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V136-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB136=\"y\",CG$16,IF(AND(BB136>0,BB136<=1),BB136*CG$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V137-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I138=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I138,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V138-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V139-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I140=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I140,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V140-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW140=\"\",\"\",(BW140/$CK140)*$AA140)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I141=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I141,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V141-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I142=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I142,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V142-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I143=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I143,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V143-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V144-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I145,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IFERROR(VLOOKUP($G145,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q145=\"\",1,VLOOKUP(Q145,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V145=\"\",\"\",IF(V145<=YEAR+5,0.075,IF(AND(V145>YEAR+5,V145<=YEAR+10),0.15,IF(AND(V145>YEAR+10,V145<=YEAR+20),0.2,IF(V145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V145-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U145*W145*(1-Y145)+L145*(1+Landind)^(V145-YEAR)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I146,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K146=\"\",0,K146*10000*J146)","v":0},0,{"$f":"M146*H146","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N146=\"\",\"\",N146*R146*(1+S146)*(1+T146)*P146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V146-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z146*X146,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I147,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V147-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT147=\"y\",BY$16,IF(AND(AT147>0,AT147<=1),AT147*BY$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V148-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG148:CJ148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM148:DP148)=AA148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V149-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V150-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AS150=\"y\",BX$16,IF(AND(AS150>0,AS150<=1),AS150*BX$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V151-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE151=\"y\",BJ$16,IF(AND(AE151>0,AE151<=1),AE151*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V152-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB152=\"y\",BG$16,IF(AND(AB152>0,AB152<=1),AB152*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT152=\"\",\"\",(BT152/$CK152)*$AA152)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I153=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I153,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V153-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG153=\"\",\"\",(BG153/$CK153)*$AA153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I154=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I154,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V154-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I155=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I155,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V155-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I156=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I156,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V156-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I157=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I157,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V157-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I158=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I158,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V158-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I159=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I159,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V159-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE159=\"\",\"\",(CE159/$CK159)*$AA159)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I160=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I160,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V160-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I161=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I161,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V161-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I162=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I162,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V162-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I163=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I163,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V163-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I164=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I164,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V164-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I165=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I165,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V165-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I166=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I166,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V166-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I167=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I167,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V167-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I168=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I168,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V168-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I169=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I169,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V169-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AH169=\"y\",BM$16,IF(AND(AH169>0,AH169<=1),AH169*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V170-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V171-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I172=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I172,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V172-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BO172=\"\",\"\",(BO172/$CK172)*$AA172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I173=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I173,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V173-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG173=\"\",\"\",(BG173/$CK173)*$AA173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I174=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I174,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V174-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I175=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I175,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V175-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I176=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I176,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V176-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I177=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I177,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V177-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I178=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I178,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V178-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA178=\"y\",CF$16,IF(AND(BA178>0,BA178<=1),BA178*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V179-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I180=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I180,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V180-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I181=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I181,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V181-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I182=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I182,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V182-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I183=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I183,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V183-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I184=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I184,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V184-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I185=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I185,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V185-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I186=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I186,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V186-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I187=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I187,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V187-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I188=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I188,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V188-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I189=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I189,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V189-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I190=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I190,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V190-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I191=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I191,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V191-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I192=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I192,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V192-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AJ192=\"y\",BO$16,IF(AND(AJ192>0,AJ192<=1),AJ192*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V193-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I194=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I194,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I194,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V194-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BQ194=\"\",\"\",(BQ194/$CK194)*$AA194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I195=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I195,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I195,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V195-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I196=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I196,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V196-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I197=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I197,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V197-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I198=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I198,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V198-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I199=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I199,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V199-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V200-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI200=\"y\",BN$16,IF(AND(AI200>0,AI200<=1),AI200*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V201-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB201=\"y\",BG$16,IF(AND(AB201>0,AB201<=1),AB201*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V202-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BP202=\"\",\"\",(BP202/$CK202)*$AA202)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I203=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I203,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V203-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG203=\"\",\"\",(BG203/$CK203)*$AA203)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I204=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I204,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V204-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I205=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I205,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V205-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG205=\"\",\"\",(CG205/$CK205)*$AA205)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I206=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I206,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V206-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I207=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I207,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V207-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU207=\"y\",BZ$16,IF(AND(AU207>0,AU207<=1),AU207*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V208-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I209,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IFERROR(VLOOKUP($G209,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q209=\"\",1,VLOOKUP(Q209,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V209=\"\",\"\",IF(V209<=YEAR+5,0.075,IF(AND(V209>YEAR+5,V209<=YEAR+10),0.15,IF(AND(V209>YEAR+10,V209<=YEAR+20),0.2,IF(V209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V209-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U209*W209*(1-Y209)+L209*(1+Landind)^(V209-YEAR)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I210,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K210=\"\",0,K210*10000*J210)","v":0},0,{"$f":"M210*H210","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N210=\"\",\"\",N210*R210*(1+S210)*(1+T210)*P210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V210-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z210*X210,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I211,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V211-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX211=\"\",\"\",(BX211/$CK211)*$AA211)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I212=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I212,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V212-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG212:CJ212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM212:DP212)=AA212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V213-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I214=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I214,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V214-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I215=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I215,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V215-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I216=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I216,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V216-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I217=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I217,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V217-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I218=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I218,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V218-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK218=\"y\",BP$16,IF(AND(AK218>0,AK218<=1),AK218*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V219-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I220=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I220,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V220-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I221=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I221,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V221-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I222=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I222,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V222-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I223=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I223,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V223-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I224=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I224,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V224-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I225=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I225,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V225-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I226=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I226,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V226-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I227=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I227,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V227-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I228=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I228,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V228-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I229=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I229,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V229-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V230-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I231=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I231,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V231-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ231=\"\",\"\",(BJ231/$CK231)*$AA231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I232=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I232,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V232-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG232=\"\",\"\",(BG232/$CK232)*$AA232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I233=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I233,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V233-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I234=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I234,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V234-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I235=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I235,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V235-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I236=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I236,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V236-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I237=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I237,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V237-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE237=\"y\",BJ$16,IF(AND(AE237>0,AE237<=1),AE237*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V238-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB238=\"y\",BG$16,IF(AND(AB238>0,AB238<=1),AB238*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V239-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA239=\"\",\"\",(CA239/$CK239)*$AA239)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I240=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I240,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V240-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I241=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I241,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V241-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ241=\"\",\"\",(BZ241/$CK241)*$AA241)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I242=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I242,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V242-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I243=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I243,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V243-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AP243=\"y\",BU$16,IF(AND(AP243>0,AP243<=1),AP243*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V244-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I245=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I245,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V245-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I246=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I246,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V246-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV246=\"y\",CA$16,IF(AND(AV246>0,AV246<=1),AV246*CA$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V247-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I248=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I248,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V248-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I249=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I249,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V249-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I250=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I250,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V250-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I251=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I251,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V251-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I252=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I252,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V252-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I253=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I253,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V253-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW253=\"\",\"\",(BW253/$CK253)*$AA253)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I254=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I254,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V254-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I255=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I255,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V255-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I256=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I256,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V256-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I257=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I257,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V257-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I258=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I258,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I258,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V258-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I259=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I259,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I259,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V259-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I260=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I260,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V260-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I261=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I261,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V261-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I262=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I262,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V262-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I263=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I263,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V263-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V264-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I265=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I265,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V265-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT265=\"\",\"\",(BT265/$CK265)*$AA265)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I266=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I266,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V266-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG266=\"\",\"\",(BG266/$CK266)*$AA266)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I267=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I267,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V267-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I268=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I268,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V268-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ268=\"\",\"\",(CJ268/$CK268)*$AA268)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I269=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I269,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V269-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I270=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I270,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V270-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I271=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I271,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V271-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA271=\"y\",CF$16,IF(AND(BA271>0,BA271<=1),BA271*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V272-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I273,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IFERROR(VLOOKUP($G273,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q273=\"\",1,VLOOKUP(Q273,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V273=\"\",\"\",IF(V273<=YEAR+5,0.075,IF(AND(V273>YEAR+5,V273<=YEAR+10),0.15,IF(AND(V273>YEAR+10,V273<=YEAR+20),0.2,IF(V273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V273-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U273*W273*(1-Y273)+L273*(1+Landind)^(V273-YEAR)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I274,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K274=\"\",0,K274*10000*J274)","v":0},0,{"$f":"M274*H274","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N274=\"\",\"\",N274*R274*(1+S274)*(1+T274)*P274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V274-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z274*X274,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I275,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V275-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V276-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG276:CJ276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM276:DP276)=AA276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I277,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V277-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI277=\"y\",BN$16,IF(AND(AI277>0,AI277<=1),AI277*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD277=\"\",\"\",(CD277/$CK277)*$AA277)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I278=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I278,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I278,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V278-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I279=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I279,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I279,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V279-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX279=\"y\",CC$16,IF(AND(AX279>0,AX279<=1),AX279*CC$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I280,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V280-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I281=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I281,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I281,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V281-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I282=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I282,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I282,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V282-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I283=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I283,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I283,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V283-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I284,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V284-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I285=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I285,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I285,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V285-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BO285=\"\",\"\",(BO285/$CK285)*$AA285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I286=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I286,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I286,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V286-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG286=\"\",\"\",(BG286/$CK286)*$AA286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I287=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I287,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I287,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V287-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I288=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I288,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I288,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V288-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I289=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I289,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I289,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V289-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I290=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I290,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I290,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V290-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I291=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I291,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I291,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V291-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I292=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I292,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I292,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V292-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I293=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I293,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I293,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V293-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I294=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I294,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I294,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V294-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I295=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I295,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I295,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V295-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AR295=\"y\",BW$16,IF(AND(AR295>0,AR295<=1),AR295*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I296,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V296-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK296=\"y\",BP$16,IF(AND(AK296>0,AK296<=1),AK296*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I297,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V297-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB297=\"y\",BG$16,IF(AND(AB297>0,AB297<=1),AB297*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I298,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V298-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I299=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I299,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I299,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V299-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I300=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I300,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I300,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V300-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I301=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I301,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I301,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V301-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I302=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I302,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I302,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V302-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I303=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I303,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I303,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V303-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I304=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I304,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I304,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V304-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I305=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I305,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I305,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V305-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I306=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I306,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I306,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V306-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I307=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I307,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I307,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V307-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I308=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I308,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I308,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V308-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I309=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I309,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I309,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V309-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I310=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I310,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I310,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V310-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I311=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I311,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I311,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V311-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I312=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I312,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I312,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V312-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I313=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I313,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I313,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V313-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I314=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I314,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I314,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V314-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I315=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I315,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I315,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V315-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I316,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V316-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I317,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V317-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BN317=\"\",\"\",(BN317/$CK317)*$AA317)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I318=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I318,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I318,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V318-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG318=\"\",\"\",(BG318/$CK318)*$AA318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I319=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I319,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I319,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V319-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG319=\"\",\"\",(CG319/$CK319)*$AA319)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I320=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I320,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I320,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V320-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I321=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I321,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I321,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V321-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I322=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I322,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I322,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V322-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I323=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I323,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I323,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V323-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I324,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V324-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I325=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I325,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I325,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V325-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE325=\"y\",BJ$16,IF(AND(AE325>0,AE325<=1),AE325*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX325=\"\",\"\",(BX325/$CK325)*$AA325)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I326=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I326,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I326,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V326-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB326=\"y\",BG$16,IF(AND(AB326>0,AB326<=1),AB326*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I327,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V327-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I328=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I328,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I328,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V328-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I329=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I329,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I329,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V329-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I330,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V330-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I331=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I331,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I331,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V331-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT331=\"\",\"\",(BT331/$CK331)*$AA331)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I332=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I332,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I332,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V332-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AN332=\"y\",BS$16,IF(AND(AN332>0,AN332<=1),AN332*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I333,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V333-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I334=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I334,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I334,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V334-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I335=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I335,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I335,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V335-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I336,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V336-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I337=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I337,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I337,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IFERROR(VLOOKUP($G337,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q337=\"\",1,VLOOKUP(Q337,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V337=\"\",\"\",IF(V337<=YEAR+5,0.075,IF(AND(V337>YEAR+5,V337<=YEAR+10),0.15,IF(AND(V337>YEAR+10,V337<=YEAR+20),0.2,IF(V337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V337-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U337*W337*(1-Y337)+L337*(1+Landind)^(V337-YEAR)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU337=\"y\",BZ$16,IF(AND(AU337>0,AU337<=1),AU337*BZ$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BD337=\"y\",CI$16,IF(AND(BD337>0,BD337<=1),BD337*CI$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I338,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K338=\"\",0,K338*10000*J338)","v":0},0,{"$f":"M338*H338","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N338=\"\",\"\",N338*R338*(1+S338)*(1+T338)*P338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V338-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z338*X338,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I339,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V339-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I340=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I340,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I340,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V340-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG340:CJ340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM340:DP340)=AA340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I341,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V341-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I342=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I342,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I342,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V342-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I343=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I343,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I343,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V343-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I344=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I344,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I344,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V344-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I345=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I345,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I345,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V345-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I346=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I346,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I346,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V346-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I347=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I347,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I347,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V347-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I348=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I348,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I348,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V348-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I349=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I349,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I349,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V349-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I350=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I350,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I350,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V350-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I351=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I351,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I351,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V351-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I352,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V352-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I353,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V353-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA353=\"\",\"\",(CA353/$CK353)*$AA353)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I354=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I354,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I354,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V354-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ354=\"\",\"\",(BJ354/$CK354)*$AA354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I355=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I355,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I355,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V355-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG355=\"\",\"\",(BG355/$CK355)*$AA355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I356=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I356,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I356,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V356-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I357=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I357,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I357,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V357-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I358=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I358,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I358,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V358-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I359=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I359,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I359,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V359-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I360=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I360,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I360,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V360-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I361=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I361,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I361,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V361-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I362=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I362,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I362,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V362-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I363=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I363,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I363,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V363-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I364=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I364,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I364,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V364-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I365=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I365,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I365,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V365-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I366=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I366,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I366,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V366-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I367=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I367,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I367,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V367-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I368=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I368,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I368,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V368-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AQ368=\"y\",BV$16,IF(AND(AQ368>0,AQ368<=1),AQ368*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I369,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V369-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK369=\"y\",BP$16,IF(AND(AK369>0,AK369<=1),AK369*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I370,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V370-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB370=\"y\",BG$16,IF(AND(AB370>0,AB370<=1),AB370*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I371,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V371-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I372=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I372,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I372,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V372-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I373=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I373,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I373,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V373-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I374=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I374,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I374,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V374-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I375=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I375,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I375,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V375-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I376=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I376,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I376,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V376-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I377=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I377,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I377,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V377-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV377=\"\",\"\",(BV377/$CK377)*$AA377)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I378=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I378,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I378,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V378-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I379=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I379,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I379,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V379-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I380=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I380,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I380,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V380-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I381=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I381,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I381,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V381-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I382=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I382,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I382,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V382-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I383=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I383,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I383,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V383-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I384=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I384,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I384,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V384-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I385=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I385,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I385,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V385-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I386=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I386,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I386,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V386-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I387=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I387,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I387,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V387-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY387=\"y\",CD$16,IF(AND(AY387>0,AY387<=1),AY387*CD$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I388,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V388-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BM388=\"\",\"\",(BM388/$CK388)*$AA388)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I389=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I389,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I389,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V389-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I390=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I390,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I390,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V390-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF390=\"\",\"\",(CF390/$CK390)*$AA390)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I391=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I391,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I391,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V391-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I392=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I392,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I392,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V392-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I393=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I393,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I393,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V393-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I394=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I394,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I394,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V394-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I395=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I395,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I395,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V395-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I396=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I396,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I396,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V396-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I397=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I397,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I397,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V397-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I398=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I398,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I398,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V398-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE398=\"y\",BJ$16,IF(AND(AE398>0,AE398<=1),AE398*BJ$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AL398=\"y\",BQ$16,IF(AND(AL398>0,AL398<=1),AL398*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I399,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V399-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB399=\"y\",BG$16,IF(AND(AB399>0,AB399<=1),AB399*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I400,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V400-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I401,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q401=\"\",1,VLOOKUP(Q401,PArksitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V401-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U401*W401*(1-Y401)+L401*(1+Landind)^(V401-YEAR)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I402=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I402,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I402,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K402=\"\",0,K402*10000*J402)","v":0},0,{"$f":"M402*H402","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N402=\"\",\"\",N402*R402*(1+S402)*(1+T402)*P402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V402-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z402*X402,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I403=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I403,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I403,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V403-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(V403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B28,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B29,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B30,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B31,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B32,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B33,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B34,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B35,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B36,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B37,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B38,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B39,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B40,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B41,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B42,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B43,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Future Trunk Asset - Stormwater","index":15,"n_rows":438,"n_cols":122,"rows_kept":438,"cut":false,"hidden":false,"merged":[[6,1,6,3],[6,4,7,12],[12,120,13,120],[12,121,13,121],[12,114,13,114],[12,115,13,115],[12,116,13,116],[12,117,13,117],[12,118,13,118],[12,119,13,119],[12,108,13,108],[12,109,13,109],[12,110,13,110],[12,111,13,111],[12,112,13,112],[12,113,13,113],[12,102,13,102],[12,103,13,103],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,96,13,96],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,101,13,101],[12,89,13,89],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,77,13,77],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,70,13,70],[12,65,13,65],[12,66,13,66],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,39,13,39],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,57,13,57],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[12,33,13,33],[1,1,1,13],[2,1,2,13],[4,1,4,13],[9,1,9,2],[11,28,11,57],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,22,12,27],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,34,13,34],[12,35,13,35]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Stormwater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Horn Island"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Thursday Island - Front"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Thursday Island - Back"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":0},{"$f":"'Catchment Demand - Stormwater'!$C12","v":0},{"$f":"'Catchment Demand - Stormwater'!$C13","v":0},{"$f":"'Catchment Demand - Stormwater'!$C14","v":0},{"$f":"'Catchment Demand - Stormwater'!$C15","v":0},{"$f":"'Catchment Demand - Stormwater'!$C16","v":0},{"$f":"'Catchment Demand - Stormwater'!$C17","v":0},{"$f":"'Catchment Demand - Stormwater'!$C18","v":0},{"$f":"'Catchment Demand - Stormwater'!$C19","v":0},{"$f":"'Catchment Demand - Stormwater'!$C20","v":0},{"$f":"'Catchment Demand - Stormwater'!$C21","v":0},{"$f":"'Catchment Demand - Stormwater'!$C22","v":0},{"$f":"'Catchment Demand - Stormwater'!$C23","v":0},{"$f":"'Catchment Demand - Stormwater'!$C24","v":0},{"$f":"'Catchment Demand - Stormwater'!$C25","v":0},{"$f":"'Catchment Demand - Stormwater'!$C26","v":0},{"$f":"'Catchment Demand - Stormwater'!$C27","v":0},{"$f":"'Catchment Demand - Stormwater'!$C28","v":0},{"$f":"'Catchment Demand - Stormwater'!$C29","v":0},{"$f":"'Catchment Demand - Stormwater'!$C30","v":0},{"$f":"'Catchment Demand - Stormwater'!$C31","v":0},{"$f":"'Catchment Demand - Stormwater'!$C32","v":0},{"$f":"'Catchment Demand - Stormwater'!$C33","v":0},{"$f":"'Catchment Demand - Stormwater'!$C34","v":0},{"$f":"'Catchment Demand - Stormwater'!$C35","v":0},{"$f":"'Catchment Demand - Stormwater'!$C36","v":0},{"$f":"'Catchment Demand - Stormwater'!$C37","v":0},null,{"$f":"AC13","v":"Horn Island"},{"$f":"AD13","v":"Thursday Island - Front"},"Thursday Island - Back",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AC13","v":"Horn Island"},{"$f":"AD13","v":"Thursday Island - Front"},"Thursday Island - Back",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC15+1","v":2},{"$f":"AD15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AC13,stormcatch,6,FALSE),\"\")","v":11},30,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AC16","v":11},{"$f":"AD16","v":30},6,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CN17:CN403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L17=\"\",0,L17*10000*K17)","v":0},{"$f":"IF(G17=SWTYPE1,VLOOKUP(I17,SWUnitrates1,2,FALSE),IF(G17=SWTYPE2,VLOOKUP(I17,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"(N17*H17)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R17=\"\",1,VLOOKUP(R17,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(O17=\"\",\"\",O17*S17*(1+T17)*(1+U17)*Q17),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W17-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V17*X17*(1-Z17)+(M17*((1+Landind)^(W17-YEAR)))),0)","v":0},{"$f":"IFERROR(AA17*Y17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH17:CK17)","v":0},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L18=\"\",0,L18*10000*K18)","v":0},0,{"$f":"(N18*H18)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O18=\"\",\"\",O18*S18*(1+T18)*(1+U18)*Q18),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W18-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA18*Y18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC18=\"y\",BH$16,IF(AND(AC18>0,AC18<=1),AC18*BH$16,\"\"))","v":""},{"$f":"IF(AD18=\"y\",BI$16,IF(AND(AD18>0,AD18<=1),AD18*BI$16,\"\"))","v":""},{"$f":"IF(AE18=\"y\",BJ$16,IF(AND(AE18>0,AE18<=1),AE18*BJ$16,\"\"))","v":""},{"$f":"IF(AF18=\"y\",BK$16,IF(AND(AF18>0,AF18<=1),AF18*BK$16,\"\"))","v":""},{"$f":"IF(AG18=\"y\",BL$16,IF(AND(AG18>0,AG18<=1),AG18*BL$16,\"\"))","v":""},{"$f":"IF(AH18=\"y\",BM$16,IF(AND(AH18>0,AH18<=1),AH18*BM$16,\"\"))","v":""},{"$f":"IF(AI18=\"y\",BN$16,IF(AND(AI18>0,AI18<=1),AI18*BN$16,\"\"))","v":""},{"$f":"IF(AJ18=\"y\",BO$16,IF(AND(AJ18>0,AJ18<=1),AJ18*BO$16,\"\"))","v":""},{"$f":"IF(AK18=\"y\",BP$16,IF(AND(AK18>0,AK18<=1),AK18*BP$16,\"\"))","v":""},{"$f":"IF(AL18=\"y\",BQ$16,IF(AND(AL18>0,AL18<=1),AL18*BQ$16,\"\"))","v":""},{"$f":"IF(AM18=\"y\",BR$16,IF(AND(AM18>0,AM18<=1),AM18*BR$16,\"\"))","v":""},{"$f":"IF(AN18=\"y\",BS$16,IF(AND(AN18>0,AN18<=1),AN18*BS$16,\"\"))","v":""},{"$f":"IF(AO18=\"y\",BT$16,IF(AND(AO18>0,AO18<=1),AO18*BT$16,\"\"))","v":""},{"$f":"IF(AP18=\"y\",BU$16,IF(AND(AP18>0,AP18<=1),AP18*BU$16,\"\"))","v":""},{"$f":"IF(AQ18=\"y\",BV$16,IF(AND(AQ18>0,AQ18<=1),AQ18*BV$16,\"\"))","v":""},{"$f":"IF(AR18=\"y\",BW$16,IF(AND(AR18>0,AR18<=1),AR18*BW$16,\"\"))","v":""},{"$f":"IF(AS18=\"y\",BX$16,IF(AND(AS18>0,AS18<=1),AS18*BX$16,\"\"))","v":""},{"$f":"IF(AT18=\"y\",BY$16,IF(AND(AT18>0,AT18<=1),AT18*BY$16,\"\"))","v":""},{"$f":"IF(AU18=\"y\",BZ$16,IF(AND(AU18>0,AU18<=1),AU18*BZ$16,\"\"))","v":""},{"$f":"IF(AV18=\"y\",CA$16,IF(AND(AV18>0,AV18<=1),AV18*CA$16,\"\"))","v":""},{"$f":"IF(AW18=\"y\",CB$16,IF(AND(AW18>0,AW18<=1),AW18*CB$16,\"\"))","v":""},{"$f":"IF(AX18=\"y\",CC$16,IF(AND(AX18>0,AX18<=1),AX18*CC$16,\"\"))","v":""},{"$f":"IF(AY18=\"y\",CD$16,IF(AND(AY18>0,AY18<=1),AY18*CD$16,\"\"))","v":""},{"$f":"IF(AZ18=\"y\",CE$16,IF(AND(AZ18>0,AZ18<=1),AZ18*CE$16,\"\"))","v":""},{"$f":"IF(BA18=\"y\",CF$16,IF(AND(BA18>0,BA18<=1),BA18*CF$16,\"\"))","v":""},{"$f":"IF(BB18=\"y\",CG$16,IF(AND(BB18>0,BB18<=1),BB18*CG$16,\"\"))","v":""},{"$f":"IF(BC18=\"y\",CH$16,IF(AND(BC18>0,BC18<=1),BC18*CH$16,\"\"))","v":""},{"$f":"IF(BD18=\"y\",CI$16,IF(AND(BD18>0,BD18<=1),BD18*CI$16,\"\"))","v":""},{"$f":"IF(BE18=\"y\",CJ$16,IF(AND(BE18>0,BE18<=1),BE18*CJ$16,\"\"))","v":""},{"$f":"IF(BF18=\"y\",CK$16,IF(AND(BF18>0,BF18<=1),BF18*CK$16,\"\"))","v":""},{"$f":"SUM(BH18:CK18)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN18:DQ18)=AB18,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L19=\"\",0,L19*10000*K19)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W19-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH19:CK19)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN19:DQ19)=AB19,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W20-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH20:CK20)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN20:DQ20)=AB20,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W21-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W22-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W23-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W24-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W25-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W26-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W27-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W28-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W29-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W30-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W31-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W32-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW32=\"\",\"\",(BW32/$CL32)*$AB32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W33-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH33=\"\",\"\",(BH33/$CL33)*$AB33)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W34-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W35-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W36-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W37-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W38-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W39-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W40-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W41-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W42-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W43-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W44-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W45-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W46-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W47-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W48-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W49-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK49=\"\",\"\",(CK49/$CL49)*$AB49)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W50-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH50=\"\",\"\",(BH50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BX50=\"\",\"\",(BX50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W51-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W52-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W53-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W54-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W55-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P56,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W56-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W57-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W58-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W59-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W60-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W61-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W62-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W63-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W64-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W65-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW65=\"\",\"\",(BW65/$CL65)*$AB65)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W66-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH66=\"\",\"\",(BH66/$CL66)*$AB66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W67-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W68-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W69-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF69=\"\",\"\",(CF69/$CL69)*$AB69)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W70-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W71-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W72-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W73-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W74-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W75-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W76-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W77-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W78-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W79-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W80-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G81=SWTYPE1,VLOOKUP(I81,SWUnitrates1,2,FALSE),IF(G81=SWTYPE2,VLOOKUP(I81,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R81=\"\",1,VLOOKUP(R81,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W81=\"\",\"\",IF(W81<=YEAR+5,0.075,IF(AND(W81>YEAR+5,W81<=YEAR+10),0.15,IF(AND(W81>YEAR+10,W81<=YEAR+20),0.2,IF(W81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W81-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V81*X81*(1-Z81)+(M81*((1+Landind)^(W81-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N82*H82)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O82=\"\",\"\",O82*S82*(1+T82)*(1+U82)*Q82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W82-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA82*Y82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC82=\"y\",BH$16,IF(AND(AC82>0,AC82<=1),AC82*BH$16,\"\"))","v":""},{"$f":"IF(AD82=\"y\",BI$16,IF(AND(AD82>0,AD82<=1),AD82*BI$16,\"\"))","v":""},{"$f":"IF(AE82=\"y\",BJ$16,IF(AND(AE82>0,AE82<=1),AE82*BJ$16,\"\"))","v":""},{"$f":"IF(AF82=\"y\",BK$16,IF(AND(AF82>0,AF82<=1),AF82*BK$16,\"\"))","v":""},{"$f":"IF(AG82=\"y\",BL$16,IF(AND(AG82>0,AG82<=1),AG82*BL$16,\"\"))","v":""},{"$f":"IF(AH82=\"y\",BM$16,IF(AND(AH82>0,AH82<=1),AH82*BM$16,\"\"))","v":""},{"$f":"IF(AI82=\"y\",BN$16,IF(AND(AI82>0,AI82<=1),AI82*BN$16,\"\"))","v":""},{"$f":"IF(AJ82=\"y\",BO$16,IF(AND(AJ82>0,AJ82<=1),AJ82*BO$16,\"\"))","v":""},{"$f":"IF(AK82=\"y\",BP$16,IF(AND(AK82>0,AK82<=1),AK82*BP$16,\"\"))","v":""},{"$f":"IF(AL82=\"y\",BQ$16,IF(AND(AL82>0,AL82<=1),AL82*BQ$16,\"\"))","v":""},{"$f":"IF(AM82=\"y\",BR$16,IF(AND(AM82>0,AM82<=1),AM82*BR$16,\"\"))","v":""},{"$f":"IF(AN82=\"y\",BS$16,IF(AND(AN82>0,AN82<=1),AN82*BS$16,\"\"))","v":""},{"$f":"IF(AO82=\"y\",BT$16,IF(AND(AO82>0,AO82<=1),AO82*BT$16,\"\"))","v":""},{"$f":"IF(AP82=\"y\",BU$16,IF(AND(AP82>0,AP82<=1),AP82*BU$16,\"\"))","v":""},{"$f":"IF(AQ82=\"y\",BV$16,IF(AND(AQ82>0,AQ82<=1),AQ82*BV$16,\"\"))","v":""},{"$f":"IF(AR82=\"y\",BW$16,IF(AND(AR82>0,AR82<=1),AR82*BW$16,\"\"))","v":""},{"$f":"IF(AS82=\"y\",BX$16,IF(AND(AS82>0,AS82<=1),AS82*BX$16,\"\"))","v":""},{"$f":"IF(AT82=\"y\",BY$16,IF(AND(AT82>0,AT82<=1),AT82*BY$16,\"\"))","v":""},{"$f":"IF(AU82=\"y\",BZ$16,IF(AND(AU82>0,AU82<=1),AU82*BZ$16,\"\"))","v":""},{"$f":"IF(AV82=\"y\",CA$16,IF(AND(AV82>0,AV82<=1),AV82*CA$16,\"\"))","v":""},{"$f":"IF(AW82=\"y\",CB$16,IF(AND(AW82>0,AW82<=1),AW82*CB$16,\"\"))","v":""},{"$f":"IF(AX82=\"y\",CC$16,IF(AND(AX82>0,AX82<=1),AX82*CC$16,\"\"))","v":""},{"$f":"IF(AY82=\"y\",CD$16,IF(AND(AY82>0,AY82<=1),AY82*CD$16,\"\"))","v":""},{"$f":"IF(AZ82=\"y\",CE$16,IF(AND(AZ82>0,AZ82<=1),AZ82*CE$16,\"\"))","v":""},{"$f":"IF(BA82=\"y\",CF$16,IF(AND(BA82>0,BA82<=1),BA82*CF$16,\"\"))","v":""},{"$f":"IF(BB82=\"y\",CG$16,IF(AND(BB82>0,BB82<=1),BB82*CG$16,\"\"))","v":""},{"$f":"IF(BC82=\"y\",CH$16,IF(AND(BC82>0,BC82<=1),BC82*CH$16,\"\"))","v":""},{"$f":"IF(BD82=\"y\",CI$16,IF(AND(BD82>0,BD82<=1),BD82*CI$16,\"\"))","v":""},{"$f":"IF(BE82=\"y\",CJ$16,IF(AND(BE82>0,BE82<=1),BE82*CJ$16,\"\"))","v":""},{"$f":"IF(BF82=\"y\",CK$16,IF(AND(BF82>0,BF82<=1),BF82*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L83=\"\",0,L83*10000*K83)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W83-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH83=\"\",\"\",(BH83/$CL83)*$AB83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W84-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH84:CK84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN84:DQ84)=AB84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W85-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W86-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W87-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W88-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W89-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W90-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W91-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W92-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W93-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W94-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W95-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W96-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W97-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD97=\"\",\"\",(CD97/$CL97)*$AB97)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W98-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX98=\"\",\"\",(BX98/$CL98)*$AB98)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W99-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BV99=\"\",\"\",(BV99/$CL99)*$AB99)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W100-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH100=\"\",\"\",(BH100/$CL100)*$AB100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J101=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J101,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W101-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W102-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W103-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J104=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J104,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W104-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J105=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J105,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W105-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W106-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J107=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J107,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P107,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W107-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J108=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J108,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P108,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W108-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P109,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W109-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P110,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W110-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J111=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J111,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P111,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W111-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J112=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J112,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P112,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W112-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J113=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J113,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P113,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W113-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J114=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J114,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P114,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W114-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J115=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J115,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P115,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W115-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J116=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J116,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P116,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W116-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P117,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W117-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P118,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W118-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK118=\"\",\"\",(BK118/$CL118)*$AB118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK118=\"\",\"\",(CK118/$CL118)*$AB118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P119,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W119-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH119=\"\",\"\",(BH119/$CL119)*$AB119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J120=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J120,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P120,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W120-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J121=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J121,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P121,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W121-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J122=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J122,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P122,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W122-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J123=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J123,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P123,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W123-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J124=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J124,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P124,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W124-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J125=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J125,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P125,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W125-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J126=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J126,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P126,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W126-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J127=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J127,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W127-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J128=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J128,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P128,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W128-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J129=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J129,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P129,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W129-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J130=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J130,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P130,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W130-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J131,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P131,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W131-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J132=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J132,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P132,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W132-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J133=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J133,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P133,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W133-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J134=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J134,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P134,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W134-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J135,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P135,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W135-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J136=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J136,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P136,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W136-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P137,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W137-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J138=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J138,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P138,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W138-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P139,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W139-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J140=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J140,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P140,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W140-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX140=\"\",\"\",(BX140/$CL140)*$AB140)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J141=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J141,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P141,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W141-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J142=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J142,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W142-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J143=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J143,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W143-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W144-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G145=SWTYPE1,VLOOKUP(I145,SWUnitrates1,2,FALSE),IF(G145=SWTYPE2,VLOOKUP(I145,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R145=\"\",1,VLOOKUP(R145,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W145=\"\",\"\",IF(W145<=YEAR+5,0.075,IF(AND(W145>YEAR+5,W145<=YEAR+10),0.15,IF(AND(W145>YEAR+10,W145<=YEAR+20),0.2,IF(W145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W145-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V145*X145*(1-Z145)+(M145*((1+Landind)^(W145-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N146*H146)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O146=\"\",\"\",O146*S146*(1+T146)*(1+U146)*Q146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W146-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA146*Y146,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC146=\"y\",BH$16,IF(AND(AC146>0,AC146<=1),AC146*BH$16,\"\"))","v":""},{"$f":"IF(AD146=\"y\",BI$16,IF(AND(AD146>0,AD146<=1),AD146*BI$16,\"\"))","v":""},{"$f":"IF(AE146=\"y\",BJ$16,IF(AND(AE146>0,AE146<=1),AE146*BJ$16,\"\"))","v":""},{"$f":"IF(AF146=\"y\",BK$16,IF(AND(AF146>0,AF146<=1),AF146*BK$16,\"\"))","v":""},{"$f":"IF(AG146=\"y\",BL$16,IF(AND(AG146>0,AG146<=1),AG146*BL$16,\"\"))","v":""},{"$f":"IF(AH146=\"y\",BM$16,IF(AND(AH146>0,AH146<=1),AH146*BM$16,\"\"))","v":""},{"$f":"IF(AI146=\"y\",BN$16,IF(AND(AI146>0,AI146<=1),AI146*BN$16,\"\"))","v":""},{"$f":"IF(AJ146=\"y\",BO$16,IF(AND(AJ146>0,AJ146<=1),AJ146*BO$16,\"\"))","v":""},{"$f":"IF(AK146=\"y\",BP$16,IF(AND(AK146>0,AK146<=1),AK146*BP$16,\"\"))","v":""},{"$f":"IF(AL146=\"y\",BQ$16,IF(AND(AL146>0,AL146<=1),AL146*BQ$16,\"\"))","v":""},{"$f":"IF(AM146=\"y\",BR$16,IF(AND(AM146>0,AM146<=1),AM146*BR$16,\"\"))","v":""},{"$f":"IF(AN146=\"y\",BS$16,IF(AND(AN146>0,AN146<=1),AN146*BS$16,\"\"))","v":""},{"$f":"IF(AO146=\"y\",BT$16,IF(AND(AO146>0,AO146<=1),AO146*BT$16,\"\"))","v":""},{"$f":"IF(AP146=\"y\",BU$16,IF(AND(AP146>0,AP146<=1),AP146*BU$16,\"\"))","v":""},{"$f":"IF(AQ146=\"y\",BV$16,IF(AND(AQ146>0,AQ146<=1),AQ146*BV$16,\"\"))","v":""},{"$f":"IF(AR146=\"y\",BW$16,IF(AND(AR146>0,AR146<=1),AR146*BW$16,\"\"))","v":""},{"$f":"IF(AS146=\"y\",BX$16,IF(AND(AS146>0,AS146<=1),AS146*BX$16,\"\"))","v":""},{"$f":"IF(AT146=\"y\",BY$16,IF(AND(AT146>0,AT146<=1),AT146*BY$16,\"\"))","v":""},{"$f":"IF(AU146=\"y\",BZ$16,IF(AND(AU146>0,AU146<=1),AU146*BZ$16,\"\"))","v":""},{"$f":"IF(AV146=\"y\",CA$16,IF(AND(AV146>0,AV146<=1),AV146*CA$16,\"\"))","v":""},{"$f":"IF(AW146=\"y\",CB$16,IF(AND(AW146>0,AW146<=1),AW146*CB$16,\"\"))","v":""},{"$f":"IF(AX146=\"y\",CC$16,IF(AND(AX146>0,AX146<=1),AX146*CC$16,\"\"))","v":""},{"$f":"IF(AY146=\"y\",CD$16,IF(AND(AY146>0,AY146<=1),AY146*CD$16,\"\"))","v":""},{"$f":"IF(AZ146=\"y\",CE$16,IF(AND(AZ146>0,AZ146<=1),AZ146*CE$16,\"\"))","v":""},{"$f":"IF(BA146=\"y\",CF$16,IF(AND(BA146>0,BA146<=1),BA146*CF$16,\"\"))","v":""},{"$f":"IF(BB146=\"y\",CG$16,IF(AND(BB146>0,BB146<=1),BB146*CG$16,\"\"))","v":""},{"$f":"IF(BC146=\"y\",CH$16,IF(AND(BC146>0,BC146<=1),BC146*CH$16,\"\"))","v":""},{"$f":"IF(BD146=\"y\",CI$16,IF(AND(BD146>0,BD146<=1),BD146*CI$16,\"\"))","v":""},{"$f":"IF(BE146=\"y\",CJ$16,IF(AND(BE146>0,BE146<=1),BE146*CJ$16,\"\"))","v":""},{"$f":"IF(BF146=\"y\",CK$16,IF(AND(BF146>0,BF146<=1),BF146*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L147=\"\",0,L147*10000*K147)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W147-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P148,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W148-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH148:CK148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN148:DQ148)=AB148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P149,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W149-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P150,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W150-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P151,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W151-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P152,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W152-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU152=\"\",\"\",(BU152/$CL152)*$AB152)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J153=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J153,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P153,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W153-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH153=\"\",\"\",(BH153/$CL153)*$AB153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J154=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J154,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P154,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W154-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J155=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J155,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P155,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W155-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J156=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J156,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P156,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W156-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J157=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J157,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P157,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W157-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J158=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J158,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P158,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W158-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J159=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J159,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P159,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W159-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF159=\"\",\"\",(CF159/$CL159)*$AB159)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J160=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J160,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P160,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W160-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J161=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J161,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P161,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W161-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J162=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J162,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P162,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W162-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J163=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J163,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P163,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W163-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J164=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J164,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P164,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W164-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J165=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J165,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P165,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W165-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J166=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J166,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P166,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W166-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J167=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J167,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P167,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W167-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J168=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J168,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P168,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W168-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J169=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J169,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P169,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W169-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W170-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P171,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W171-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J172=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J172,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P172,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W172-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP172=\"\",\"\",(BP172/$CL172)*$AB172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J173=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J173,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P173,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W173-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH173=\"\",\"\",(BH173/$CL173)*$AB173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J174=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J174,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P174,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W174-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J175=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J175,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P175,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W175-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J176=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J176,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P176,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W176-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J177=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J177,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P177,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W177-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J178=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J178,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P178,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W178-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P179,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W179-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J180=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J180,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P180,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W180-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J181=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J181,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P181,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W181-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J182=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J182,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P182,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W182-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J183,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P183,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W183-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J184=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J184,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P184,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W184-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J185=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J185,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P185,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W185-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J186=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J186,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P186,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W186-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J187=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J187,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P187,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W187-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J188=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J188,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P188,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W188-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J189=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J189,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P189,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W189-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J190=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J190,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P190,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W190-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J191=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J191,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W191-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J192=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J192,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P192,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W192-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P193,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W193-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J194=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J194,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P194,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W194-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BR194=\"\",\"\",(BR194/$CL194)*$AB194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J195=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J195,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P195,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W195-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J196=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J196,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P196,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W196-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J197=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J197,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P197,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W197-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J198=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J198,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P198,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W198-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J199=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J199,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P199,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W199-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P200,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W200-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P201,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W201-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P202,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W202-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BQ202=\"\",\"\",(BQ202/$CL202)*$AB202)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J203=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J203,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P203,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W203-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH203=\"\",\"\",(BH203/$CL203)*$AB203)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J204=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J204,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P204,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W204-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J205=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J205,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P205,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W205-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH205=\"\",\"\",(CH205/$CL205)*$AB205)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J206=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J206,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W206-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J207=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J207,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W207-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W208-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G209=SWTYPE1,VLOOKUP(I209,SWUnitrates1,2,FALSE),IF(G209=SWTYPE2,VLOOKUP(I209,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R209=\"\",1,VLOOKUP(R209,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W209=\"\",\"\",IF(W209<=YEAR+5,0.075,IF(AND(W209>YEAR+5,W209<=YEAR+10),0.15,IF(AND(W209>YEAR+10,W209<=YEAR+20),0.2,IF(W209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W209-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V209*X209*(1-Z209)+(M209*((1+Landind)^(W209-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N210*H210)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O210=\"\",\"\",O210*S210*(1+T210)*(1+U210)*Q210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W210-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA210*Y210,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC210=\"y\",BH$16,IF(AND(AC210>0,AC210<=1),AC210*BH$16,\"\"))","v":""},{"$f":"IF(AD210=\"y\",BI$16,IF(AND(AD210>0,AD210<=1),AD210*BI$16,\"\"))","v":""},{"$f":"IF(AE210=\"y\",BJ$16,IF(AND(AE210>0,AE210<=1),AE210*BJ$16,\"\"))","v":""},{"$f":"IF(AF210=\"y\",BK$16,IF(AND(AF210>0,AF210<=1),AF210*BK$16,\"\"))","v":""},{"$f":"IF(AG210=\"y\",BL$16,IF(AND(AG210>0,AG210<=1),AG210*BL$16,\"\"))","v":""},{"$f":"IF(AH210=\"y\",BM$16,IF(AND(AH210>0,AH210<=1),AH210*BM$16,\"\"))","v":""},{"$f":"IF(AI210=\"y\",BN$16,IF(AND(AI210>0,AI210<=1),AI210*BN$16,\"\"))","v":""},{"$f":"IF(AJ210=\"y\",BO$16,IF(AND(AJ210>0,AJ210<=1),AJ210*BO$16,\"\"))","v":""},{"$f":"IF(AK210=\"y\",BP$16,IF(AND(AK210>0,AK210<=1),AK210*BP$16,\"\"))","v":""},{"$f":"IF(AL210=\"y\",BQ$16,IF(AND(AL210>0,AL210<=1),AL210*BQ$16,\"\"))","v":""},{"$f":"IF(AM210=\"y\",BR$16,IF(AND(AM210>0,AM210<=1),AM210*BR$16,\"\"))","v":""},{"$f":"IF(AN210=\"y\",BS$16,IF(AND(AN210>0,AN210<=1),AN210*BS$16,\"\"))","v":""},{"$f":"IF(AO210=\"y\",BT$16,IF(AND(AO210>0,AO210<=1),AO210*BT$16,\"\"))","v":""},{"$f":"IF(AP210=\"y\",BU$16,IF(AND(AP210>0,AP210<=1),AP210*BU$16,\"\"))","v":""},{"$f":"IF(AQ210=\"y\",BV$16,IF(AND(AQ210>0,AQ210<=1),AQ210*BV$16,\"\"))","v":""},{"$f":"IF(AR210=\"y\",BW$16,IF(AND(AR210>0,AR210<=1),AR210*BW$16,\"\"))","v":""},{"$f":"IF(AS210=\"y\",BX$16,IF(AND(AS210>0,AS210<=1),AS210*BX$16,\"\"))","v":""},{"$f":"IF(AT210=\"y\",BY$16,IF(AND(AT210>0,AT210<=1),AT210*BY$16,\"\"))","v":""},{"$f":"IF(AU210=\"y\",BZ$16,IF(AND(AU210>0,AU210<=1),AU210*BZ$16,\"\"))","v":""},{"$f":"IF(AV210=\"y\",CA$16,IF(AND(AV210>0,AV210<=1),AV210*CA$16,\"\"))","v":""},{"$f":"IF(AW210=\"y\",CB$16,IF(AND(AW210>0,AW210<=1),AW210*CB$16,\"\"))","v":""},{"$f":"IF(AX210=\"y\",CC$16,IF(AND(AX210>0,AX210<=1),AX210*CC$16,\"\"))","v":""},{"$f":"IF(AY210=\"y\",CD$16,IF(AND(AY210>0,AY210<=1),AY210*CD$16,\"\"))","v":""},{"$f":"IF(AZ210=\"y\",CE$16,IF(AND(AZ210>0,AZ210<=1),AZ210*CE$16,\"\"))","v":""},{"$f":"IF(BA210=\"y\",CF$16,IF(AND(BA210>0,BA210<=1),BA210*CF$16,\"\"))","v":""},{"$f":"IF(BB210=\"y\",CG$16,IF(AND(BB210>0,BB210<=1),BB210*CG$16,\"\"))","v":""},{"$f":"IF(BC210=\"y\",CH$16,IF(AND(BC210>0,BC210<=1),BC210*CH$16,\"\"))","v":""},{"$f":"IF(BD210=\"y\",CI$16,IF(AND(BD210>0,BD210<=1),BD210*CI$16,\"\"))","v":""},{"$f":"IF(BE210=\"y\",CJ$16,IF(AND(BE210>0,BE210<=1),BE210*CJ$16,\"\"))","v":""},{"$f":"IF(BF210=\"y\",CK$16,IF(AND(BF210>0,BF210<=1),BF210*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L211=\"\",0,L211*10000*K211)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W211-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY211=\"\",\"\",(BY211/$CL211)*$AB211)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J212=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J212,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P212,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W212-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH212:CK212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN212:DQ212)=AB212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P213,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W213-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J214=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J214,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P214,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W214-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J215=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J215,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P215,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W215-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J216=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J216,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P216,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W216-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J217=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J217,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P217,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W217-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J218=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J218,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P218,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W218-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P219,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W219-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J220=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J220,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P220,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W220-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J221=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J221,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P221,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W221-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J222=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J222,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P222,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W222-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J223=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J223,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P223,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W223-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J224=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J224,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P224,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W224-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J225=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J225,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P225,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W225-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J226=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J226,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P226,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W226-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J227=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J227,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P227,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W227-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J228=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J228,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P228,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W228-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J229=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J229,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P229,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W229-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P230,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W230-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J231=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J231,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P231,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W231-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK231=\"\",\"\",(BK231/$CL231)*$AB231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J232=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J232,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P232,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W232-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH232=\"\",\"\",(BH232/$CL232)*$AB232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J233=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J233,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P233,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W233-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J234=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J234,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W234-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J235=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J235,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P235,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W235-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J236=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J236,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P236,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W236-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J237=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J237,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P237,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W237-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P238,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W238-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P239,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W239-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB239=\"\",\"\",(CB239/$CL239)*$AB239)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J240=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J240,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P240,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W240-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J241=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J241,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P241,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W241-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA241=\"\",\"\",(CA241/$CL241)*$AB241)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J242=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J242,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P242,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W242-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J243=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J243,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P243,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W243-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P244,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W244-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J245=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J245,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P245,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W245-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J246=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J246,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P246,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W246-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P247,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W247-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J248=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J248,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P248,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W248-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J249=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J249,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P249,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W249-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J250=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J250,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P250,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W250-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J251=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J251,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P251,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W251-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J252=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J252,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P252,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W252-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J253=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J253,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P253,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W253-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX253=\"\",\"\",(BX253/$CL253)*$AB253)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J254=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J254,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P254,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W254-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J255=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J255,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W255-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J256=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J256,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P256,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W256-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J257=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J257,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P257,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W257-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J258=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J258,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P258,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W258-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J259=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J259,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P259,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W259-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J260=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J260,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P260,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W260-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J261=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J261,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P261,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W261-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J262=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J262,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P262,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W262-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J263=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J263,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P263,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W263-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P264,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W264-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J265=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J265,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P265,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W265-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU265=\"\",\"\",(BU265/$CL265)*$AB265)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J266=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J266,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P266,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W266-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH266=\"\",\"\",(BH266/$CL266)*$AB266)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J267=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J267,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W267-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J268=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J268,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P268,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W268-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK268=\"\",\"\",(CK268/$CL268)*$AB268)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J269=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J269,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P269,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W269-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J270=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J270,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W270-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J271=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J271,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W271-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W272-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G273=SWTYPE1,VLOOKUP(I273,SWUnitrates1,2,FALSE),IF(G273=SWTYPE2,VLOOKUP(I273,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R273=\"\",1,VLOOKUP(R273,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W273=\"\",\"\",IF(W273<=YEAR+5,0.075,IF(AND(W273>YEAR+5,W273<=YEAR+10),0.15,IF(AND(W273>YEAR+10,W273<=YEAR+20),0.2,IF(W273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W273-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V273*X273*(1-Z273)+(M273*((1+Landind)^(W273-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N274*H274)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O274=\"\",\"\",O274*S274*(1+T274)*(1+U274)*Q274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W274-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA274*Y274,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC274=\"y\",BH$16,IF(AND(AC274>0,AC274<=1),AC274*BH$16,\"\"))","v":""},{"$f":"IF(AD274=\"y\",BI$16,IF(AND(AD274>0,AD274<=1),AD274*BI$16,\"\"))","v":""},{"$f":"IF(AE274=\"y\",BJ$16,IF(AND(AE274>0,AE274<=1),AE274*BJ$16,\"\"))","v":""},{"$f":"IF(AF274=\"y\",BK$16,IF(AND(AF274>0,AF274<=1),AF274*BK$16,\"\"))","v":""},{"$f":"IF(AG274=\"y\",BL$16,IF(AND(AG274>0,AG274<=1),AG274*BL$16,\"\"))","v":""},{"$f":"IF(AH274=\"y\",BM$16,IF(AND(AH274>0,AH274<=1),AH274*BM$16,\"\"))","v":""},{"$f":"IF(AI274=\"y\",BN$16,IF(AND(AI274>0,AI274<=1),AI274*BN$16,\"\"))","v":""},{"$f":"IF(AJ274=\"y\",BO$16,IF(AND(AJ274>0,AJ274<=1),AJ274*BO$16,\"\"))","v":""},{"$f":"IF(AK274=\"y\",BP$16,IF(AND(AK274>0,AK274<=1),AK274*BP$16,\"\"))","v":""},{"$f":"IF(AL274=\"y\",BQ$16,IF(AND(AL274>0,AL274<=1),AL274*BQ$16,\"\"))","v":""},{"$f":"IF(AM274=\"y\",BR$16,IF(AND(AM274>0,AM274<=1),AM274*BR$16,\"\"))","v":""},{"$f":"IF(AN274=\"y\",BS$16,IF(AND(AN274>0,AN274<=1),AN274*BS$16,\"\"))","v":""},{"$f":"IF(AO274=\"y\",BT$16,IF(AND(AO274>0,AO274<=1),AO274*BT$16,\"\"))","v":""},{"$f":"IF(AP274=\"y\",BU$16,IF(AND(AP274>0,AP274<=1),AP274*BU$16,\"\"))","v":""},{"$f":"IF(AQ274=\"y\",BV$16,IF(AND(AQ274>0,AQ274<=1),AQ274*BV$16,\"\"))","v":""},{"$f":"IF(AR274=\"y\",BW$16,IF(AND(AR274>0,AR274<=1),AR274*BW$16,\"\"))","v":""},{"$f":"IF(AS274=\"y\",BX$16,IF(AND(AS274>0,AS274<=1),AS274*BX$16,\"\"))","v":""},{"$f":"IF(AT274=\"y\",BY$16,IF(AND(AT274>0,AT274<=1),AT274*BY$16,\"\"))","v":""},{"$f":"IF(AU274=\"y\",BZ$16,IF(AND(AU274>0,AU274<=1),AU274*BZ$16,\"\"))","v":""},{"$f":"IF(AV274=\"y\",CA$16,IF(AND(AV274>0,AV274<=1),AV274*CA$16,\"\"))","v":""},{"$f":"IF(AW274=\"y\",CB$16,IF(AND(AW274>0,AW274<=1),AW274*CB$16,\"\"))","v":""},{"$f":"IF(AX274=\"y\",CC$16,IF(AND(AX274>0,AX274<=1),AX274*CC$16,\"\"))","v":""},{"$f":"IF(AY274=\"y\",CD$16,IF(AND(AY274>0,AY274<=1),AY274*CD$16,\"\"))","v":""},{"$f":"IF(AZ274=\"y\",CE$16,IF(AND(AZ274>0,AZ274<=1),AZ274*CE$16,\"\"))","v":""},{"$f":"IF(BA274=\"y\",CF$16,IF(AND(BA274>0,BA274<=1),BA274*CF$16,\"\"))","v":""},{"$f":"IF(BB274=\"y\",CG$16,IF(AND(BB274>0,BB274<=1),BB274*CG$16,\"\"))","v":""},{"$f":"IF(BC274=\"y\",CH$16,IF(AND(BC274>0,BC274<=1),BC274*CH$16,\"\"))","v":""},{"$f":"IF(BD274=\"y\",CI$16,IF(AND(BD274>0,BD274<=1),BD274*CI$16,\"\"))","v":""},{"$f":"IF(BE274=\"y\",CJ$16,IF(AND(BE274>0,BE274<=1),BE274*CJ$16,\"\"))","v":""},{"$f":"IF(BF274=\"y\",CK$16,IF(AND(BF274>0,BF274<=1),BF274*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L275=\"\",0,L275*10000*K275)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W275-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P276,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W276-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH276:CK276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN276:DQ276)=AB276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J277,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P277,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W277-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE277=\"\",\"\",(CE277/$CL277)*$AB277)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J278=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J278,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J278,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P278,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W278-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J279=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J279,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J279,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P279,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W279-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J280,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P280,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W280-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J281=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J281,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J281,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P281,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W281-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J282=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J282,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J282,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P282,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W282-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J283=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J283,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J283,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P283,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W283-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J284,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P284,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W284-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J285=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J285,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J285,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P285,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W285-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP285=\"\",\"\",(BP285/$CL285)*$AB285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J286=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J286,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J286,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P286,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W286-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH286=\"\",\"\",(BH286/$CL286)*$AB286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J287=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J287,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J287,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P287,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W287-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J288=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J288,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J288,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P288,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W288-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J289=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J289,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J289,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P289,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W289-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J290=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J290,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J290,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P290,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W290-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J291=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J291,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J291,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P291,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W291-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J292=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J292,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J292,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P292,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W292-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J293=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J293,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J293,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P293,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W293-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J294=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J294,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J294,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P294,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W294-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J295=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J295,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J295,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P295,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W295-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J296,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P296,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W296-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J297,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P297,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W297-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J298,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P298,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W298-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J299=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J299,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J299,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P299,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W299-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J300=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J300,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J300,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P300,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W300-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J301=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J301,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J301,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P301,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W301-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J302=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J302,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J302,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P302,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W302-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J303=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J303,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J303,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P303,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W303-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J304=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J304,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J304,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P304,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W304-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J305=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J305,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J305,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P305,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W305-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J306=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J306,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J306,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P306,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W306-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J307=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J307,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J307,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P307,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W307-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J308=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J308,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J308,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P308,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W308-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J309=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J309,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J309,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P309,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W309-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J310=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J310,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J310,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P310,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W310-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J311,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J311,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P311,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W311-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J312=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J312,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J312,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P312,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W312-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J313=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J313,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J313,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P313,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W313-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J314=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J314,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J314,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P314,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W314-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J315=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J315,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J315,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P315,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W315-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J316,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P316,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W316-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J317,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P317,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W317-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BO317=\"\",\"\",(BO317/$CL317)*$AB317)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J318=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J318,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J318,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P318,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W318-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH318=\"\",\"\",(BH318/$CL318)*$AB318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J319=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J319,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J319,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W319-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH319=\"\",\"\",(CH319/$CL319)*$AB319)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J320=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J320,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J320,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P320,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W320-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J321=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J321,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J321,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P321,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W321-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J322=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J322,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J322,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P322,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W322-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J323=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J323,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J323,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P323,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W323-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J324,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P324,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W324-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J325=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J325,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J325,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P325,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W325-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY325=\"\",\"\",(BY325/$CL325)*$AB325)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J326=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J326,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J326,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P326,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W326-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J327,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P327,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W327-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J328=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J328,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J328,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P328,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W328-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J329=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J329,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J329,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P329,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W329-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J330,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P330,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W330-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J331=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J331,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J331,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P331,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W331-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU331=\"\",\"\",(BU331/$CL331)*$AB331)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J332=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J332,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J332,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P332,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W332-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J333,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P333,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W333-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J334=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J334,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J334,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W334-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J335=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J335,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J335,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W335-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J336,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W336-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J337=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J337,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J337,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G337=SWTYPE1,VLOOKUP(I337,SWUnitrates1,2,FALSE),IF(G337=SWTYPE2,VLOOKUP(I337,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R337=\"\",1,VLOOKUP(R337,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W337=\"\",\"\",IF(W337<=YEAR+5,0.075,IF(AND(W337>YEAR+5,W337<=YEAR+10),0.15,IF(AND(W337>YEAR+10,W337<=YEAR+20),0.2,IF(W337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W337-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V337*X337*(1-Z337)+(M337*((1+Landind)^(W337-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J338,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N338*H338)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O338=\"\",\"\",O338*S338*(1+T338)*(1+U338)*Q338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W338-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA338*Y338,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC338=\"y\",BH$16,IF(AND(AC338>0,AC338<=1),AC338*BH$16,\"\"))","v":""},{"$f":"IF(AD338=\"y\",BI$16,IF(AND(AD338>0,AD338<=1),AD338*BI$16,\"\"))","v":""},{"$f":"IF(AE338=\"y\",BJ$16,IF(AND(AE338>0,AE338<=1),AE338*BJ$16,\"\"))","v":""},{"$f":"IF(AF338=\"y\",BK$16,IF(AND(AF338>0,AF338<=1),AF338*BK$16,\"\"))","v":""},{"$f":"IF(AG338=\"y\",BL$16,IF(AND(AG338>0,AG338<=1),AG338*BL$16,\"\"))","v":""},{"$f":"IF(AH338=\"y\",BM$16,IF(AND(AH338>0,AH338<=1),AH338*BM$16,\"\"))","v":""},{"$f":"IF(AI338=\"y\",BN$16,IF(AND(AI338>0,AI338<=1),AI338*BN$16,\"\"))","v":""},{"$f":"IF(AJ338=\"y\",BO$16,IF(AND(AJ338>0,AJ338<=1),AJ338*BO$16,\"\"))","v":""},{"$f":"IF(AK338=\"y\",BP$16,IF(AND(AK338>0,AK338<=1),AK338*BP$16,\"\"))","v":""},{"$f":"IF(AL338=\"y\",BQ$16,IF(AND(AL338>0,AL338<=1),AL338*BQ$16,\"\"))","v":""},{"$f":"IF(AM338=\"y\",BR$16,IF(AND(AM338>0,AM338<=1),AM338*BR$16,\"\"))","v":""},{"$f":"IF(AN338=\"y\",BS$16,IF(AND(AN338>0,AN338<=1),AN338*BS$16,\"\"))","v":""},{"$f":"IF(AO338=\"y\",BT$16,IF(AND(AO338>0,AO338<=1),AO338*BT$16,\"\"))","v":""},{"$f":"IF(AP338=\"y\",BU$16,IF(AND(AP338>0,AP338<=1),AP338*BU$16,\"\"))","v":""},{"$f":"IF(AQ338=\"y\",BV$16,IF(AND(AQ338>0,AQ338<=1),AQ338*BV$16,\"\"))","v":""},{"$f":"IF(AR338=\"y\",BW$16,IF(AND(AR338>0,AR338<=1),AR338*BW$16,\"\"))","v":""},{"$f":"IF(AS338=\"y\",BX$16,IF(AND(AS338>0,AS338<=1),AS338*BX$16,\"\"))","v":""},{"$f":"IF(AT338=\"y\",BY$16,IF(AND(AT338>0,AT338<=1),AT338*BY$16,\"\"))","v":""},{"$f":"IF(AU338=\"y\",BZ$16,IF(AND(AU338>0,AU338<=1),AU338*BZ$16,\"\"))","v":""},{"$f":"IF(AV338=\"y\",CA$16,IF(AND(AV338>0,AV338<=1),AV338*CA$16,\"\"))","v":""},{"$f":"IF(AW338=\"y\",CB$16,IF(AND(AW338>0,AW338<=1),AW338*CB$16,\"\"))","v":""},{"$f":"IF(AX338=\"y\",CC$16,IF(AND(AX338>0,AX338<=1),AX338*CC$16,\"\"))","v":""},{"$f":"IF(AY338=\"y\",CD$16,IF(AND(AY338>0,AY338<=1),AY338*CD$16,\"\"))","v":""},{"$f":"IF(AZ338=\"y\",CE$16,IF(AND(AZ338>0,AZ338<=1),AZ338*CE$16,\"\"))","v":""},{"$f":"IF(BA338=\"y\",CF$16,IF(AND(BA338>0,BA338<=1),BA338*CF$16,\"\"))","v":""},{"$f":"IF(BB338=\"y\",CG$16,IF(AND(BB338>0,BB338<=1),BB338*CG$16,\"\"))","v":""},{"$f":"IF(BC338=\"y\",CH$16,IF(AND(BC338>0,BC338<=1),BC338*CH$16,\"\"))","v":""},{"$f":"IF(BD338=\"y\",CI$16,IF(AND(BD338>0,BD338<=1),BD338*CI$16,\"\"))","v":""},{"$f":"IF(BE338=\"y\",CJ$16,IF(AND(BE338>0,BE338<=1),BE338*CJ$16,\"\"))","v":""},{"$f":"IF(BF338=\"y\",CK$16,IF(AND(BF338>0,BF338<=1),BF338*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J339,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L339=\"\",0,L339*10000*K339)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P339,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W339-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J340=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J340,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J340,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P340,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W340-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH340:CK340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN340:DQ340)=AB340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J341,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P341,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W341-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J342=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J342,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J342,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P342,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W342-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J343=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J343,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J343,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P343,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W343-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J344=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J344,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J344,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P344,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W344-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J345=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J345,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J345,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P345,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W345-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J346=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J346,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J346,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P346,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W346-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J347=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J347,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J347,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P347,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W347-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J348=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J348,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J348,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P348,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W348-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J349=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J349,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J349,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P349,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W349-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J350=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J350,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J350,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P350,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W350-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J351=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J351,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J351,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P351,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W351-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J352,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P352,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W352-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J353,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P353,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W353-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB353=\"\",\"\",(CB353/$CL353)*$AB353)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J354=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J354,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J354,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P354,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W354-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK354=\"\",\"\",(BK354/$CL354)*$AB354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J355=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J355,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J355,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P355,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W355-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH355=\"\",\"\",(BH355/$CL355)*$AB355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J356=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J356,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J356,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P356,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W356-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J357=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J357,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J357,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P357,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W357-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J358=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J358,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J358,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P358,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W358-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J359=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J359,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J359,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P359,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W359-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J360=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J360,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J360,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P360,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W360-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J361=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J361,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J361,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P361,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W361-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J362=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J362,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J362,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P362,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W362-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J363=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J363,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J363,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P363,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W363-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J364=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J364,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J364,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W364-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J365=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J365,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J365,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P365,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W365-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J366=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J366,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J366,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P366,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W366-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J367=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J367,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J367,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P367,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W367-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J368=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J368,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J368,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P368,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W368-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J369,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P369,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W369-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J370,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P370,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W370-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J371,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P371,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W371-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J372=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J372,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J372,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P372,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W372-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J373=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J373,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J373,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P373,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W373-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J374=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J374,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J374,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P374,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W374-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J375=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J375,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J375,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P375,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W375-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J376=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J376,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J376,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P376,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W376-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J377=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J377,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J377,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P377,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W377-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW377=\"\",\"\",(BW377/$CL377)*$AB377)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J378=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J378,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J378,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P378,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W378-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J379=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J379,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J379,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P379,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W379-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J380=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J380,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J380,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P380,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W380-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J381=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J381,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J381,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P381,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W381-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J382=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J382,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J382,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P382,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W382-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J383=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J383,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J383,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W383-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J384=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J384,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J384,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P384,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W384-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J385=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J385,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J385,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P385,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W385-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J386=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J386,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J386,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P386,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W386-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J387=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J387,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J387,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P387,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W387-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J388,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P388,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W388-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W388<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W388-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W388-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BN388=\"\",\"\",(BN388/$CL388)*$AB388)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J389=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J389,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J389,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P389,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W389-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W389<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W389-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W389-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J390=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J390,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J390,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P390,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W390-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG390=\"\",\"\",(CG390/$CL390)*$AB390)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J391=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J391,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J391,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P391,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W391-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W391<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W391-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W391-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J392=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J392,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J392,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P392,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W392-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W392<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W392-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W392-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J393=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J393,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J393,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P393,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W393-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W393<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W393-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W393-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J394=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J394,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J394,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P394,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W394-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W394<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W394-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W394-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J395=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J395,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J395,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P395,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W395-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W395<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W395-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W395-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J396=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J396,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J396,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P396,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W396-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J397=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J397,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J397,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P397,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W397-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J398=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J398,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J398,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W398-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J399,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W399-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J400,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W400-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J401,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R401=\"\",1,VLOOKUP(R401,SWsitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W401-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V401*X401*(1-Z401)+(M401*((1+Landind)^(W401-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J402=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J402,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J402,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N402*H402)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O402=\"\",\"\",O402*S402*(1+T402)*(1+U402)*Q402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W402-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA402*Y402,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC402=\"y\",BH$16,IF(AND(AC402>0,AC402<=1),AC402*BH$16,\"\"))","v":""},{"$f":"IF(AD402=\"y\",BI$16,IF(AND(AD402>0,AD402<=1),AD402*BI$16,\"\"))","v":""},{"$f":"IF(AE402=\"y\",BJ$16,IF(AND(AE402>0,AE402<=1),AE402*BJ$16,\"\"))","v":""},{"$f":"IF(AF402=\"y\",BK$16,IF(AND(AF402>0,AF402<=1),AF402*BK$16,\"\"))","v":""},{"$f":"IF(AG402=\"y\",BL$16,IF(AND(AG402>0,AG402<=1),AG402*BL$16,\"\"))","v":""},{"$f":"IF(AH402=\"y\",BM$16,IF(AND(AH402>0,AH402<=1),AH402*BM$16,\"\"))","v":""},{"$f":"IF(AI402=\"y\",BN$16,IF(AND(AI402>0,AI402<=1),AI402*BN$16,\"\"))","v":""},{"$f":"IF(AJ402=\"y\",BO$16,IF(AND(AJ402>0,AJ402<=1),AJ402*BO$16,\"\"))","v":""},{"$f":"IF(AK402=\"y\",BP$16,IF(AND(AK402>0,AK402<=1),AK402*BP$16,\"\"))","v":""},{"$f":"IF(AL402=\"y\",BQ$16,IF(AND(AL402>0,AL402<=1),AL402*BQ$16,\"\"))","v":""},{"$f":"IF(AM402=\"y\",BR$16,IF(AND(AM402>0,AM402<=1),AM402*BR$16,\"\"))","v":""},{"$f":"IF(AN402=\"y\",BS$16,IF(AND(AN402>0,AN402<=1),AN402*BS$16,\"\"))","v":""},{"$f":"IF(AO402=\"y\",BT$16,IF(AND(AO402>0,AO402<=1),AO402*BT$16,\"\"))","v":""},{"$f":"IF(AP402=\"y\",BU$16,IF(AND(AP402>0,AP402<=1),AP402*BU$16,\"\"))","v":""},{"$f":"IF(AQ402=\"y\",BV$16,IF(AND(AQ402>0,AQ402<=1),AQ402*BV$16,\"\"))","v":""},{"$f":"IF(AR402=\"y\",BW$16,IF(AND(AR402>0,AR402<=1),AR402*BW$16,\"\"))","v":""},{"$f":"IF(AS402=\"y\",BX$16,IF(AND(AS402>0,AS402<=1),AS402*BX$16,\"\"))","v":""},{"$f":"IF(AT402=\"y\",BY$16,IF(AND(AT402>0,AT402<=1),AT402*BY$16,\"\"))","v":""},{"$f":"IF(AU402=\"y\",BZ$16,IF(AND(AU402>0,AU402<=1),AU402*BZ$16,\"\"))","v":""},{"$f":"IF(AV402=\"y\",CA$16,IF(AND(AV402>0,AV402<=1),AV402*CA$16,\"\"))","v":""},{"$f":"IF(AW402=\"y\",CB$16,IF(AND(AW402>0,AW402<=1),AW402*CB$16,\"\"))","v":""},{"$f":"IF(AX402=\"y\",CC$16,IF(AND(AX402>0,AX402<=1),AX402*CC$16,\"\"))","v":""},{"$f":"IF(AY402=\"y\",CD$16,IF(AND(AY402>0,AY402<=1),AY402*CD$16,\"\"))","v":""},{"$f":"IF(AZ402=\"y\",CE$16,IF(AND(AZ402>0,AZ402<=1),AZ402*CE$16,\"\"))","v":""},{"$f":"IF(BA402=\"y\",CF$16,IF(AND(BA402>0,BA402<=1),BA402*CF$16,\"\"))","v":""},{"$f":"IF(BB402=\"y\",CG$16,IF(AND(BB402>0,BB402<=1),BB402*CG$16,\"\"))","v":""},{"$f":"IF(BC402=\"y\",CH$16,IF(AND(BC402>0,BC402<=1),BC402*CH$16,\"\"))","v":""},{"$f":"IF(BD402=\"y\",CI$16,IF(AND(BD402>0,BD402<=1),BD402*CI$16,\"\"))","v":""},{"$f":"IF(BE402=\"y\",CJ$16,IF(AND(BE402>0,BE402<=1),BE402*CJ$16,\"\"))","v":""},{"$f":"IF(BF402=\"y\",CK$16,IF(AND(BF402>0,BF402<=1),BF402*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J403=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J403,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J403,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L403=\"\",0,L403*10000*K403)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W403-YEAR)","v":1.5766006990160934E-18},{"$f":"IF(W403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B28,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B29,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B30,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B31,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B32,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B33,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B34,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B35,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B36,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B37,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B38,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B39,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B40,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B41,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B42,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B43,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Summary Cost Schedule","index":16,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[8,1,8,9],[12,1,12,9],[16,1,16,9],[21,1,21,9],[26,1,26,9],[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,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand",null,null,"Cost of Trunk Infrastructure",null,null,"Cost per Unit Demand"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,"Water Supply"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":0},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Thursday Island"},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":4295},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":203.88009765537564},{"$f":"IFERROR(D10+E10,\"\")","v":4498.8800976553757},{"$f":"HLOOKUP(C10,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":35819273.430801034},{"$f":"HLOOKUP(C10,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":3557270.5683164285},{"$f":"G10+H10","v":39376543.999117464},{"$f":"IFERROR(I10/F10,0)","v":8752.5213262826983}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":0},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Horn Island"},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":1021},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":541.72073748164951},{"$f":"IFERROR(D11+E11,\"\")","v":1562.7207374816494},{"$f":"HLOOKUP(C11,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":9769994.6619269773},{"$f":"HLOOKUP(C11,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":138087.60985237072},{"$f":"G11+H11","v":9908082.2717793472},{"$f":"IFERROR(I11/F11,0)","v":6340.276950407907}]
[null,null,"Totals",{"$f":"SUM(D10:D11)","v":5316},{"$f":"SUM(E10:E11)","v":745.60083513702511},{"$f":"SUM(F10:F11)","v":6061.6008351370256},{"$f":"SUM(G10:G11)","v":45589268.092728011},{"$f":"SUM(H10:H11)","v":3695358.1781687993},{"$f":"SUM(I10:I11)","v":49284626.270896807}]
[null,"Sewerage"]
[null,{"$f":"'Catchment Demand- Sewer'!B8","v":0},{"$f":"'Catchment Demand- Sewer'!C8","v":"Thursday Island"},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":4288},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":204.85107865467188},{"$f":"IFERROR(D14+E14,\"\")","v":4492.8510786546722},{"$f":"HLOOKUP(C14,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":9564831.054914467},{"$f":"HLOOKUP(C14,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":812577.86038125493},{"$f":"IFERROR(G14+H14,\"\")","v":10377408.915295722},{"$f":"IFERROR(I14/F14,0)","v":2309.7602688409397}]
[null,{"$f":"'Catchment Demand- Sewer'!B9","v":0},{"$f":"'Catchment Demand- Sewer'!C9","v":"Horn Island"},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":1021},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":541.72073748164951},{"$f":"IFERROR(D15+E15,\"\")","v":1562.7207374816494},{"$f":"HLOOKUP(C15,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":5750370.8190637976},{"$f":"HLOOKUP(C15,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":416652.56645869795},{"$f":"IFERROR(G15+H15,\"\")","v":6167023.385522496},{"$f":"IFERROR(I15/F15,0)","v":3946.3374597951247}]
[null,null,"Totals",{"$f":"SUM(D14:D15)","v":5309},{"$f":"SUM(E14:E15)","v":746.57181613632133},{"$f":"SUM(F14:F15)","v":6055.571816136322},{"$f":"SUM(G14:G15)","v":15315201.873978265},{"$f":"SUM(H14:H15)","v":1229230.4268399528},{"$f":"SUM(I14:I15)","v":16544432.300818218}]
[null,"Stormwater"]
[null,{"$f":"'Catchment Demand - Stormwater'!B8","v":0},{"$f":"'Catchment Demand - Stormwater'!C8","v":"Horn Island"},{"$f":"IFERROR(VLOOKUP($C18,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":8},{"$f":"IFERROR(VLOOKUP($C18,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":2.376940106081042},{"$f":"IFERROR(D18+E18,\"\")","v":10.376940106081042},{"$f":"HLOOKUP(C18,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":940225.61063352029},{"$f":"HLOOKUP(C18,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G18+H18","v":940225.61063352029},{"$f":"IFERROR(I18/F18,0)","v":90607.211858391092}]
[null,{"$f":"'Catchment Demand - Stormwater'!B9","v":0},{"$f":"'Catchment Demand - Stormwater'!C9","v":"Thursday Island - Front"},{"$f":"IFERROR(VLOOKUP($C19,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":28},{"$f":"IFERROR(VLOOKUP($C19,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":1.5192425806591223},{"$f":"IFERROR(D19+E19,\"\")","v":29.519242580659121},{"$f":"HLOOKUP(C19,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":1598304.9603283089},{"$f":"HLOOKUP(C19,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G19+H19","v":1598304.9603283089},{"$f":"IFERROR(I19/F19,0)","v":54144.511193370228}]
[null,{"$f":"'Catchment Demand - Stormwater'!B10","v":0},{"$f":"'Catchment Demand - Stormwater'!C10","v":"Thursday Island - Back"},{"$f":"IFERROR(VLOOKUP($C20,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":6},{"$f":"IFERROR(VLOOKUP($C20,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":0},6,{"$f":"HLOOKUP(C20,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C20,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,null,"Totals",{"$f":"SUM(D18:D20)","v":42},{"$f":"SUM(E18:E20)","v":3.8961826867401643},{"$f":"SUM(F18:F20)","v":45.896182686740161},{"$f":"SUM(G18:G20)","v":2538530.5709618293},{"$f":"SUM(H18:H20)","v":0},{"$f":"SUM(I18:I20)","v":2538530.5709618293}]
[null,"Transport"]
[null,{"$f":"'Catchment Demand Road Transport'!B8","v":0},{"$f":"'Catchment Demand Road Transport'!C8","v":"Thursday Island"},{"$f":"IFERROR(VLOOKUP($C23,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":8274},{"$f":"IFERROR(VLOOKUP($C23,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":701.4903777473038},{"$f":"IFERROR(D23+E23,\"\")","v":8975.4903777473046},{"$f":"HLOOKUP(C23,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":6306267.2240798064},{"$f":"HLOOKUP(C23,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":854042.71150056226},{"$f":"G23+H23","v":7160309.9355803691},{"$f":"IFERROR(I23/F23,0)","v":797.76253265590208}]
[null,{"$f":"'Catchment Demand Road Transport'!B9","v":0},{"$f":"'Catchment Demand Road Transport'!C9","v":"Horn Island"},{"$f":"IFERROR(VLOOKUP($C24,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":1850},{"$f":"IFERROR(VLOOKUP($C24,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":1103.3676923748442},{"$f":"IFERROR(D24+E24,\"\")","v":2953.3676923748444},{"$f":"HLOOKUP(C24,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":920057.18591803405},{"$f":"HLOOKUP(C24,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G24+H24","v":920057.18591803405},{"$f":"IFERROR(I24/F24,0)","v":311.52815421306485}]
[null,{"$f":"'Catchment Demand Road Transport'!B10","v":0},{"$f":"'Catchment Demand Road Transport'!C10","v":"Remainder of LGA"},{"$f":"IFERROR(VLOOKUP($C25,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":1043},{"$f":"IFERROR(VLOOKUP($C25,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":784.62387458475735},1827.6238745847572,{"$f":"HLOOKUP(C25,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":545753.11630309443},{"$f":"HLOOKUP(C25,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":540113.69778608391},1085866.8140891783,594.14129416310629]
[null,null,"Totals",{"$f":"SUM(D23:D25)","v":11167},{"$f":"SUM(E23:E25)","v":2589.4819447069053},{"$f":"SUM(F23:F25)","v":13756.481944706906},{"$f":"SUM(G23:G25)","v":7772077.5263009351},{"$f":"SUM(H23:H25)","v":1394156.4092866462},{"$f":"SUM(I23:I25)","v":9166233.9355875812}]
[null,"Parks and Community"]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B8","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C8","v":"Thursday Island"},{"$f":"IFERROR(VLOOKUP($C28,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":3079},{"$f":"IFERROR(VLOOKUP($C28,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":74.964074210979348},{"$f":"IFERROR(D28+E28,\"\")","v":3153.9640742109796},{"$f":"HLOOKUP(C28,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":8942133.4369033072},{"$f":"HLOOKUP(C28,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":2212385.6679021567},{"$f":"G28+H28","v":11154519.104805464},{"$f":"IFERROR(I28/F28,0)","v":3536.6665067660815}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B9","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C9","v":"Horn Island"},{"$f":"IFERROR(VLOOKUP($C29,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":763},{"$f":"IFERROR(VLOOKUP($C29,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":421.96121662050069},{"$f":"IFERROR(D29+E29,\"\")","v":1184.9612166205006},{"$f":"HLOOKUP(C29,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1405519.0781811671},{"$f":"HLOOKUP(C29,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},{"$f":"G29+H29","v":1405519.0781811671},{"$f":"IFERROR(I29/F29,0)","v":1186.1308694892948}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B10","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C10","v":"Remainder of LGA"},{"$f":"IFERROR(VLOOKUP($C30,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":141},{"$f":"IFERROR(VLOOKUP($C30,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":50.120629699352904},191.12062969935289,{"$f":"HLOOKUP(C30,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":378650.21218825429},{"$f":"HLOOKUP(C30,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},378650.21218825429,1981.2105725263648]
[null,null,"Totals",{"$f":"SUM(D28:D30)","v":3983},{"$f":"SUM(E28:E30)","v":547.04592053083297},{"$f":"SUM(F28:F30)","v":4530.0459205308334},{"$f":"SUM(G28:G30)","v":10726302.72727273},{"$f":"SUM(H28:H30)","v":2212385.6679021567},{"$f":"SUM(I28:I30)","v":12938688.395174887}]

{"sheet":"CF Projections","index":17,"n_rows":60,"n_cols":25,"rows_kept":60,"cut":false,"hidden":false,"merged":[[58,1,58,2],[59,1,59,2],[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,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cash flow Projections ($,000's)"]
[]
[]
[]
[]
[null,"Item","Year",null,{"$f":"2016","v":2016},{"$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$403,'CF Projections'!E$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!F$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!G$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!H$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!I$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!K$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!L$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":607.37921530479514},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!M$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!N$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!O$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!P$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!Q$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":4314.8493907819493},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!R$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!S$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!T$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!U$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!V$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!W$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!X$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!Y$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0}]
[null,null,null,"Sewerage",{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!E$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!F$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!G$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!H$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!I$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!K$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":148.27421157881361},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!L$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!M$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!N$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!O$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":1381.0783748754177},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!P$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!Q$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!R$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!S$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!T$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!U$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!V$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!W$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!X$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$403,'CF Projections'!Y$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$403)/1000","v":0}]
[null,null,null,"Stormwater",{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!E$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!F$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!G$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!H$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!I$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!K$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!L$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!M$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!N$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!O$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!P$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!Q$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!R$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!S$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!T$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!U$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!V$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!W$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!X$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!Y$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0}]
[null,null,null,"Transport",{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!E$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!F$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!G$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!H$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!I$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!K$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!L$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":1567.7840228004147},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!M$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!N$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!O$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!P$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!Q$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!R$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!S$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!T$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!U$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!V$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!W$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!X$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!Y$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0}]
[null,null,null,"Parks and Community",{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!E$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!F$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!G$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!H$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!I$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!K$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!L$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":2487.9151860617912},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!M$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!N$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!O$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!P$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!Q$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!R$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!S$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!T$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!U$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!V$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!W$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!X$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!Y$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0}]
[null,null,null,"Total Cost",{"$f":"SUM(E11:E15)","v":0},{"$f":"SUM(F11:F15)","v":0},{"$f":"SUM(G11:G15)","v":0},0,0,0,148.27421157881361,4663.0784241670008,0,0,1381.0783748754177,0,4314.8493907819493,0,0,0,0,0,0,0,0]
[null,"Anticipated Charges Revenue ($000)",null,"Residential Charges",0,{"$f":"HLOOKUP(F10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":160.80761599999997},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":160.80761599999997},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":160.80761600000019},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":160.80761600000019},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":160.80761599999963},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":95.125632000000607},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":95.125632000000607},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":95.125632000000607},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":95.125632000000607},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":95.125631999997481},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":100.78787199999935},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":100.78787199999935},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":100.78787199999935},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":100.78787199999935},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":100.78787200000264},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":36.238336000000189},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":36.238336000000189},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":36.238336000000189},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":36.238336000000189},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Residential'!$AA$45:$AU$46,2,FALSE)/1000","v":36.238335999999222}]
[null,null,null,"Comm/Ind Charges",0,{"$f":"HLOOKUP(F10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":16.775002999999938},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":16.775002999999938},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":16.775002999999938},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":16.775002999999938},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":16.775003000000243},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":27.124295000000036},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":27.124295000000036},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":27.124295000000036},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":27.124295000000036},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":27.124294999999897},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":25.420259999999999},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":25.420259999999999},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":25.420259999999999},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":25.420259999999999},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":25.420259999999999},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":29.632844999999996},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":29.632844999999996},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":29.632844999999996},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":29.632844999999996},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Non Res'!$AC$69:$AW$70,2,FALSE)/1000","v":29.632844999999996}]
[null,null,null,"Total revenue",{"$f":"SUM(E17:E18)","v":0},{"$f":"SUM(F17:F18)","v":177.58261899999991},{"$f":"SUM(G17:G18)","v":177.58261899999991},177.58261900000014,177.58261900000014,177.58261899999988,122.24992700000064,122.24992700000064,122.24992700000064,122.24992700000064,122.24992699999737,126.20813199999935,126.20813199999935,126.20813199999935,126.20813199999935,126.20813200000264,65.871181000000178,65.871181000000178,65.871181000000178,65.871181000000178,65.871180999999211]
[null,"Annual CF ($000)",null,null,{"$f":"E19-E16","v":0},{"$f":"F19-F16","v":177.58261899999991},{"$f":"G19-G16","v":177.58261899999991},177.58261900000014,177.58261900000014,177.58261899999988,-26.024284578812967,-4540.828497167,122.24992700000064,122.24992700000064,-1258.8284478754204,126.20813199999935,-4188.6412587819495,126.20813199999935,126.20813199999935,126.20813200000264,65.871181000000178,65.871181000000178,65.871181000000178,65.871181000000178,65.871180999999211]
[null,"Cumulative CF ($000",null,null,{"$f":"E20","v":0},{"$f":"E21+F20","v":177.58261899999991},{"$f":"F21+G20","v":355.16523799999982},532.74785699999995,710.33047600000009,887.913095,861.88881042118703,-3678.9396867458131,-3556.6897597458124,-3434.4398327458116,-4693.2682806212324,-4567.0601486212327,-8755.7014074031831,-8629.4932754031834,-8503.2851434031836,-8377.0770114031802,-8311.2058304031798,-8245.3346494031794,-8179.4634684031789,-8113.5922874031785,-8047.721106403179]
[null,null,null,"NPV Cost",{"$f":"E16+NPV(WACC,F16:Y16)","v":7295.2517227456856}]
[null,null,null,"NPV Revenue",{"$f":"E19+NPV(WACC,F19:Y19)","v":1781.6029509372688}]
[null,null,null,"NPV Annual Cashflow",{"$f":"NPV(WACC,E20:Y20)","v":-5302.095174351779}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sub","Year",null,{"$f":"2016","v":2016},{"$f":"E52+1","v":2017},{"$f":"F52+1","v":2018},{"$f":"G52+1","v":2019},{"$f":"H52+1","v":2020},{"$f":"I52+1","v":2021},{"$f":"J52+1","v":2022},{"$f":"K52+1","v":2023},{"$f":"L52+1","v":2024},{"$f":"M52+1","v":2025},{"$f":"N52+1","v":2026},{"$f":"O52+1","v":2027},{"$f":"P52+1","v":2028},{"$f":"Q52+1","v":2029},{"$f":"R52+1","v":2030},{"$f":"S52+1","v":2031},{"$f":"T52+1","v":2032},{"$f":"U52+1","v":2033},{"$f":"V52+1","v":2034},{"$f":"W52+1","v":2035},{"$f":"X52+1","v":2036}]
[null,0.91,"Costs after Subsidy","Water ",{"$f":"E11*(1-$B53)","v":0},{"$f":"F11*(1-$B53)","v":0},{"$f":"G11*(1-$B53)","v":0},0,0,0,0,54.664129377431543,0,0,0,0,388.33644517037533,0,0,0,0,0,0,0,{"$f":"W11*(1-$B53)","v":0}]
[null,0.91,null,"Sewerage",{"$f":"E12*(1-$B54)","v":0},{"$f":"F12*(1-$B54)","v":0},{"$f":"G12*(1-$B54)","v":0},0,0,0,13.344679042093221,0,0,0,124.29705373878755,0,0,0,0,0,0,0,0,0,0]
[null,0.91,null,"Stormwater",{"$f":"E13*(1-$B55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0.91,null,"Transport",0,{"$f":"F14*(1-$B56)","v":0},0,0,0,0,0,141.10056205203728,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0.91,null,"Parks and Community",0,0,0,0,0,0,0,223.91236674556114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost",{"$f":"SUM(E53:E57)","v":0},{"$f":"SUM(F53:F57)","v":0},{"$f":"SUM(G53:G57)","v":0},0,0,0,13.344679042093221,419.67705817502997,0,0,124.29705373878755,0,388.33644517037533,0,0,0,0,0,0,0,0]
[null,"Annual CF ($000)",null,null,{"$f":"E19-E58","v":0},{"$f":"F19-F58","v":177.58261899999991},{"$f":"G19-G58","v":177.58261899999991},177.58261900000014,177.58261900000014,177.58261899999988,108.90524795790742,-297.42713117502933,122.24992700000064,122.24992700000064,-2.0471267387901833,126.20813199999935,-262.12831317037598,126.20813199999935,126.20813199999935,126.20813200000264,65.871181000000178,65.871181000000178,65.871181000000178,65.871181000000178,65.871180999999211]
[null,"Cumulative CF ($000",null,null,{"$f":"E59","v":0},{"$f":"E60+F59","v":177.58261899999991},{"$f":"F60+G59","v":355.16523799999982},{"$f":"G60+H59","v":532.74785699999995},{"$f":"H60+I59","v":710.33047600000009},{"$f":"I60+J59","v":887.913095},{"$f":"J60+K59","v":996.81834295790736},{"$f":"K60+L59","v":699.39121178287803},{"$f":"L60+M59","v":821.64113878287867},{"$f":"M60+N59","v":943.89106578287931},{"$f":"N60+O59","v":941.8439390440891},{"$f":"O60+P59","v":1068.0520710440885},{"$f":"P60+Q59","v":805.92375787371247},{"$f":"Q60+R59","v":932.13188987371177},{"$f":"R60+S59","v":1058.3400218737111},{"$f":"S60+T59","v":1184.5481538737138},{"$f":"T60+U59","v":1250.419334873714},{"$f":"U60+V59","v":1316.2905158737142},{"$f":"V60+W59","v":1382.1616968737144},{"$f":"W60+X59","v":1448.0328778737146},{"$f":"X60+Y59","v":1513.9040588737139}]

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

{"sheet":"Unit Rates - Sewer","index":19,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,1,1,16],[2,1,2,16],[4,1,4,16]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Wastewater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[null,"Asset Type 1:","Sewer Asset Type 1",null,null,"Asset Type 2 (Depth Dependent):","Sewer Asset Type 2",null,null,null,null,null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"SewerUnitrates1",null,null,null,"SewerUnitrates2",null,null,null,null,null,null,"Sewersitecond",null,null,"Sewerprojcost"]
[]
[null,"Diameter","Rate/m",null,null,null,"Depth Ranges",null,null,null,null,null,"Location/Condition type","Multiplier",null,"Term","%"]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,4]
[]
[]
[null,null,null,null,null,"Diameter","Depth","Code","Rate/m"]
[null,null,null,null,null,null,null,{"$f":"F20&\"_\"&G20","v":"_"}]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"F30&\"_\"&G30","v":"_"}]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]

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

{"sheet":"Unit Rates - Parks & Community ","index":21,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[[7,1,7,2],[1,1,1,9],[2,1,2,9],[4,1,4,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Land for Parks and Community Facilities"]
["Return to Unit Rates Sheet"]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Embellishments",null,null,"Site/ Condition Allowances",null,null,null,"Project Owners Cost"]
[]
[null,"Parksunitrate1",null,null,"Parkssitecond",null,null,null,"Parkprojcost"]
[]
[null,"Item","Rate per Park Type",null,"Location/Condition type","Multiplier",null,null,"Term","%"]

{"sheet":"Unit Rates - Stormwater","index":22,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Stormwater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","SW Asset Type 1",null,"Asset Type 2:","SW Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"SWUnitrates1",null,null,"SWUnitrates2",null,null,"SWsitecond",null,null,"Swprojcost"]
[]
[null,"Item","Rate/unit or m",null,"Item","Rate/m or rate/item",null,"Location/Condition type","Multiplier",null,"Term","%"]

{"sheet":"Unit Rates - Land","index":23,"n_rows":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,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Land Costs"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Option 1 - Generic Land Cost"]
[]
[null,"Unit Cost of Land ($/m2)","Landcst"]
[]
[]
[null,"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":24,"n_rows":52,"n_cols":47,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,2,9],[46,1,47,1],[48,1,49,1],[35,1,37,1],[32,1,34,1],[18,1,20,1],[15,1,17,1],[26,1,28,1],[29,1,31,1],[50,1,51,1],[9,1,11,1],[12,1,14,1],[7,9,8,9],[7,2,8,2],[7,1,8,1],[7,3,7,7]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Anticipated Growth - Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, dwelling data needs to be entered in the detailed table (rows 66-114))"]
[]
[null,"LGIP Table 3.1.4—Existing and projected residential dwellings (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected residential dwellings",null,null,null,null,null,"Levied Charges"]
[null,null,null,2016,{"$f":"D9+5","v":2021},{"$f":"E9+5","v":2026},{"$f":"F9+5","v":2031},{"$f":"G9+5","v":2036}]
[null,"Thursday Island","Detached dwelling",543,560,563,568,571,null,2831.1199999999994]
[null,null,"Attached dwelling",410,423,426,430,432,null,2831.1199999999994]
[null,null,"Total",953,983,989,998,1003]
[null,"Horn Island","Detached dwelling",121,135,151,166,170,null,14155.6]
[null,null,"Attached dwelling",92,102,120,137,142,null,14155.6]
[null,null,"Total",213,237,271,303,312]
[null,"Outside priority infrastructure area (total)","Detached dwelling",65,69,72,75,95,null,2831.1199999999994]
[null,null,"Attached dwelling",49,52,54,56,71,null,2831.1199999999994]
[null,null,"Total",114,121,126,131,166]
[null,"Torres Shire","Detached dwelling",{"$f":"D10+D13+D16","v":729},{"$f":"E10+E13+E16","v":764},{"$f":"F10+F13+F16","v":786},809,{"$f":"H10+H13+H16","v":836}]
[null,null,"Attached dwelling",{"$f":"D11+D14+D17","v":551},{"$f":"E11+E14+E17","v":577},600,{"$f":"G11+G14+G17","v":623},{"$f":"H11+H14+H17","v":645}]
[null,null,"Total",{"$f":"SUM(D19:D20)","v":1280},{"$f":"SUM(E19:E20)","v":1341},{"$f":"SUM(F19:F20)","v":1386},{"$f":"SUM(G19:G20)","v":1432},{"$f":"SUM(H19:H20)","v":1481}]
[]
[]
[]
[]
[null,"Projection area","LGIP development type",{"$f":"D9","v":2016},{"$f":"D26+1","v":2017},{"$f":"E26+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"B10","v":"Thursday Island"},"Detached dwelling",{"$f":"D10","v":543},{"$f":"D27+($I27-$D27)/5","v":546.4},{"$f":"E27+($I27-$D27)/5","v":549.79999999999995},{"$f":"F27+($I27-$D27)/5","v":553.19999999999993},{"$f":"G27+($I27-$D27)/5","v":556.59999999999991},{"$f":"E10","v":560},{"$f":"I27+($N27-$I27)/5","v":560.6},{"$f":"J27+($N27-$I27)/5","v":561.20000000000005},561.80000000000007,562.40000000000009,{"$f":"F10","v":563},{"$f":"N27+($S27-$N27)/5","v":564},{"$f":"O27+($S27-$N27)/5","v":565},566,567,{"$f":"G10","v":568},{"$f":"S27+($X27-$S27)/5","v":568.6},{"$f":"T27+($X27-$S27)/5","v":569.20000000000005},569.80000000000007,570.40000000000009,{"$f":"H10","v":571}]
[null,null,"Attached dwelling",{"$f":"D11","v":410},{"$f":"D28+($I28-$D28)/5","v":412.6},415.20000000000005,417.80000000000007,420.40000000000009,{"$f":"E11","v":423},{"$f":"I28+($N28-$I28)/5","v":423.6},424.20000000000005,424.80000000000007,425.40000000000009,{"$f":"F11","v":426},{"$f":"N28+($S28-$N28)/5","v":426.8},427.6,428.40000000000003,429.20000000000005,{"$f":"G11","v":430},{"$f":"S28+($X28-$S28)/5","v":430.4},430.79999999999995,431.19999999999993,431.59999999999991,{"$f":"H11","v":432}]
[null,null,"Total",953,{"$f":"D29+($I29-$D29)/5","v":959},965,971,977,983,{"$f":"I29+($N29-$I29)/5","v":984.2},985.40000000000009,986.60000000000014,987.80000000000018,989,{"$f":"N29+($S29-$N29)/5","v":990.8},992.59999999999991,994.39999999999986,996.19999999999982,998,{"$f":"S29+($X29-$S29)/5","v":999},1000,1001,1002,1003]
[null,{"$f":"B13","v":"Horn Island"},"Detached dwelling",121,{"$f":"D30+($I30-$D30)/5","v":123.8},126.6,129.4,132.20000000000002,135,{"$f":"I30+($N30-$I30)/5","v":138.19999999999999},141.39999999999998,144.59999999999997,147.79999999999995,151,{"$f":"N30+($S30-$N30)/5","v":154},157,160,163,166,{"$f":"S30+($X30-$S30)/5","v":166.8},167.60000000000002,168.40000000000003,169.20000000000005,170]
[null,null,"Attached dwelling",92,{"$f":"D31+($I31-$D31)/5","v":94},96,98,100,102,{"$f":"I31+($N31-$I31)/5","v":105.6},109.19999999999999,112.79999999999998,116.39999999999998,120,{"$f":"N31+($S31-$N31)/5","v":123.4},126.80000000000001,130.20000000000002,133.60000000000002,137,{"$f":"S31+($X31-$S31)/5","v":138},139,140,141,142]
[null,null,"Total",213,{"$f":"D32+($I32-$D32)/5","v":217.8},222.60000000000002,227.40000000000003,232.20000000000005,237,{"$f":"I32+($N32-$I32)/5","v":243.8},250.60000000000002,257.40000000000003,264.20000000000005,271,{"$f":"N32+($S32-$N32)/5","v":277.39999999999998},283.79999999999995,290.19999999999993,296.59999999999991,303,{"$f":"S32+($X32-$S32)/5","v":304.8},306.60000000000002,308.40000000000003,310.20000000000005,312]
[null,{"$f":"B16","v":"Outside priority infrastructure area (total)"},"Detached dwelling",65,{"$f":"D33+($I33-$D33)/5","v":65.8},66.599999999999994,67.399999999999991,68.199999999999989,69,{"$f":"I33+($N33-$I33)/5","v":69.599999999999994},70.199999999999989,70.799999999999983,71.399999999999977,72,{"$f":"N33+($S33-$N33)/5","v":72.599999999999994},73.199999999999989,73.799999999999983,74.399999999999977,75,{"$f":"S33+($X33-$S33)/5","v":79},83,87,91,95]
[null,null,"Attached dwelling",49,{"$f":"D34+($I34-$D34)/5","v":49.6},50.2,50.800000000000004,51.400000000000006,52,{"$f":"I34+($N34-$I34)/5","v":52.4},52.8,53.199999999999996,53.599999999999994,54,{"$f":"N34+($S34-$N34)/5","v":54.4},54.8,55.199999999999996,55.599999999999994,56,{"$f":"S34+($X34-$S34)/5","v":59},62,65,68,71]
[null,null,"Total",114,{"$f":"D35+($I35-$D35)/5","v":115.4},116.80000000000001,118.20000000000002,119.60000000000002,121,{"$f":"I35+($N35-$I35)/5","v":122},123,124,125,126,{"$f":"N35+($S35-$N35)/5","v":127},128,129,130,131,{"$f":"S35+($X35-$S35)/5","v":138},145,152,159,166]
[null,{"$f":"B19","v":"Torres Shire"},"Detached dwelling",{"$f":"D27+D30+D33","v":729},735.99999999999989,743,749.99999999999989,757,764,768.4,772.8,777.2,781.6,786,790.6,795.2,799.8,804.4,809,814.40000000000009,819.80000000000007,825.2,830.60000000000014,836]
[null,null,"Attached dwelling",{"$f":"D28+D31+D34","v":551},556.20000000000005,561.40000000000009,566.6,571.80000000000007,577,581.6,586.20000000000005,590.80000000000007,595.40000000000009,600,604.6,609.20000000000005,613.80000000000007,618.40000000000009,623,627.4,631.79999999999995,636.19999999999993,640.59999999999991,645]
[null,null,"Total",{"$f":"SUM(D36:D37)","v":1280},1292.1999999999998,1304.4000000000001,1316.6,1328.8000000000002,1341,1350,1359,1368,1377,1386,1395.2,1404.4,1413.6,1422.8000000000002,1432,1441.8000000000002,1451.6,1461.4,1471.2,1481]
[]
[]
[]
[]
[null,null,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",{"$f":"D26","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,{"$f":"D45","v":2016},{"$f":"AA45+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB47:AB52)","v":160807.61599999998},160807.61599999998,160807.61600000018,160807.61600000018,160807.61599999963,95125.632000000609,95125.632000000609,95125.632000000609,95125.632000000609,95125.63199999748,100787.87199999935,100787.87199999935,100787.87199999935,100787.87199999935,100787.87200000264,36238.336000000192,36238.336000000192,36238.336000000192,36238.336000000192,36238.335999999224]
[null,{"$f":"B27","v":"Thursday Island"},"Detached dwelling",0,{"$f":"E27-D27","v":3.3999999999999773},{"$f":"F27-E27","v":3.3999999999999773},3.3999999999999773,3.3999999999999773,3.4000000000000909,0.60000000000002274,0.60000000000002274,0.60000000000002274,0.60000000000002274,0.59999999999990905,1,1,1,1,1,0.60000000000002274,0.60000000000002274,0.60000000000002274,0.60000000000002274,0.59999999999990905,null,null,null,{"$f":"E47*$J10","v":9625.8079999999336},9625.8079999999336,9625.8079999999336,9625.8079999999336,9625.8080000002556,1698.6720000000641,1698.6720000000641,1698.6720000000641,1698.6720000000641,1698.6719999997422,{"$f":"O47*$J10","v":2831.1199999999994},2831.1199999999994,2831.1199999999994,2831.1199999999994,2831.1199999999994,1698.6720000000641,1698.6720000000641,1698.6720000000641,1698.6720000000641,1698.6719999997422]
[null,null,"Attached dwelling",0,{"$f":"E28-D28","v":2.6000000000000227},2.6000000000000227,2.6000000000000227,2.6000000000000227,2.5999999999999091,0.60000000000002274,0.60000000000002274,0.60000000000002274,0.60000000000002274,0.59999999999990905,0.80000000000001137,0.80000000000001137,0.80000000000001137,0.80000000000001137,0.79999999999995453,0.39999999999997726,0.39999999999997726,0.39999999999997726,0.39999999999997726,0.40000000000009095,null,null,null,7360.912000000063,7360.912000000063,7360.912000000063,7360.912000000063,7360.9119999997411,1698.6720000000641,1698.6720000000641,1698.6720000000641,1698.6720000000641,1698.6719999997422,2264.8960000000316,2264.8960000000316,2264.8960000000316,2264.8960000000316,2264.8959999998706,1132.4479999999353,1132.4479999999353,1132.4479999999353,1132.4479999999353,1132.4480000002573]
[null,{"$f":"B30","v":"Horn Island"},"Detached dwelling",0,{"$f":"E29-D29","v":6},6,6,6,6,1.2000000000000455,1.2000000000000455,1.2000000000000455,1.2000000000000455,1.1999999999998181,1.7999999999999545,1.7999999999999545,1.7999999999999545,1.7999999999999545,1.8000000000001819,1,1,1,1,1,null,null,null,{"$f":"E49*$J13","v":84933.6},84933.6,84933.6,84933.6,84933.6,16986.720000000645,16986.720000000645,16986.720000000645,16986.720000000645,16986.719999997425,{"$f":"O49*$J13","v":25480.079999999358},25480.079999999358,25480.079999999358,25480.079999999358,25480.080000002574,14155.6,14155.6,14155.6,14155.6,14155.6]
[null,null,"Attached dwelling",0,{"$f":"E30-D30","v":2.7999999999999972},2.7999999999999972,2.8000000000000114,2.8000000000000114,2.7999999999999829,3.1999999999999886,3.1999999999999886,3.1999999999999886,3.1999999999999886,3.2000000000000455,3,3,3,3,3,0.80000000000001137,0.80000000000001137,0.80000000000001137,0.80000000000001137,0.79999999999995453,null,null,null,39635.679999999964,39635.679999999964,39635.68000000016,39635.68000000016,39635.67999999976,45297.919999999838,45297.919999999838,45297.919999999838,45297.919999999838,45297.920000000646,42466.8,42466.8,42466.8,42466.8,42466.8,11324.480000000161,11324.480000000161,11324.480000000161,11324.480000000161,11324.479999999357]
[null,{"$f":"B33","v":"Outside priority infrastructure area (total)"},"Detached dwelling",0,{"$f":"E31-D31","v":2},2,2,2,2,3.5999999999999943,3.5999999999999943,3.5999999999999943,3.5999999999999943,3.6000000000000227,3.4000000000000057,3.4000000000000057,3.4000000000000057,3.4000000000000057,3.3999999999999773,1,1,1,1,1,null,null,null,{"$f":"E51*$J16","v":5662.2399999999989},5662.2399999999989,5662.2399999999989,5662.2399999999989,5662.2399999999989,10192.031999999981,10192.031999999981,10192.031999999981,10192.031999999981,10192.032000000063,{"$f":"O51*$J16","v":9625.8080000000136},9625.8080000000136,9625.8080000000136,9625.8080000000136,9625.8079999999336,2831.1199999999994,2831.1199999999994,2831.1199999999994,2831.1199999999994,2831.1199999999994]
[null,null,"Attached dwelling",0,{"$f":"E32-D32","v":4.8000000000000114},4.8000000000000114,4.8000000000000114,4.8000000000000114,4.7999999999999545,6.8000000000000114,6.8000000000000114,6.8000000000000114,6.8000000000000114,6.7999999999999545,6.3999999999999773,6.3999999999999773,6.3999999999999773,6.3999999999999773,6.4000000000000909,1.8000000000000114,1.8000000000000114,1.8000000000000114,1.8000000000000114,1.7999999999999545,null,null,null,13589.376000000029,13589.376000000029,13589.376000000029,13589.376000000029,13589.375999999869,19251.616000000027,19251.616000000027,19251.616000000027,19251.616000000027,19251.615999999867,18119.167999999932,18119.167999999932,18119.167999999932,18119.167999999932,18119.168000000253,5096.0160000000315,5096.0160000000315,5096.0160000000315,5096.0160000000315,5096.0159999998705]

{"sheet":"Anticipated Gwth - Non Res","index":25,"n_rows":87,"n_cols":49,"rows_kept":87,"cut":false,"hidden":false,"merged":[[7,2,8,2],[7,3,7,7],[7,9,8,9],[9,1,14,1],[82,1,87,1],[1,1,1,9],[2,1,2,9],[50,1,55,1],[56,1,61,1],[70,1,75,1],[76,1,81,1],[15,1,20,1],[21,1,26,1],[27,1,32,1],[38,1,43,1],[44,1,49,1],[7,1,8,1]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Anticipated Growth - Non Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, Non residential floor space needs to be entered in the detailed table (rows 93-164))"]
[]
[null,"LGIP Table 3.1.5—Existing and projected non-residential floor space (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected non - residential floor space",null,null,null,null,null,"Levied Charges"]
[null,null,null,2016,{"$f":"D9+5","v":2021},{"$f":"E9+5","v":2026},{"$f":"F9+5","v":2031},{"$f":"G9+5","v":2036}]
[null,"Thursday Island","Retail",2838,2848,2850,2880,2910,null,19.209999999999994]
[null,null,"Commercial",12202,12260,12330,12450,12540,null,15.164999999999997]
[null,null,"Industry",36356,36467,36600,36900,37050,null,6.9999999999999982]
[null,null,"Community Purpose",10907,10954,11000,11100,11175,null,15.164999999999997]
[null,null,"Other",922,931,940,960,980,null,2.0199999999999996]
[null,null,"Total",63225,63460,63720,64290,64655]
[null,"Horn Island","Retail",690,750,870,960,1080,null,96.05]
[null,null,"Commercial",3235,3536,4080,4590,5190,null,75.825000000000003]
[null,null,"Industry",8843,9595,10950,12150,13650,null,35]
[null,null,"Community Purpose",2660,2896,3325,3725,4175,null,75.825000000000003]
[null,null,"Other",201,244,320,400,480,null,10.1]
[null,null,"Total",15630,17022,19545,21825,24575]
[null,"Outside priority infrastructure area (total)","Retail",180,214,210,210,210,null,19.209999999999994]
[null,null,"Commercial",1852,1997,1980,1950,1920,null,15.164999999999997]
[null,null,"Industry",2151,2592,2550,2700,2700,null,6.9999999999999982]
[null,null,"Community Purpose",565,701,700,700,700,null,15.164999999999997]
[null,null,"Other",100,129,140,140,140,null,2.0199999999999996]
[null,null,"Total",4847,5634,5580,5700,5670]
[null,"Torres Shire","Retail",{"$f":"D10+D16+D22","v":3708},{"$f":"E10+E16+E22","v":3812},{"$f":"F10+F16+F22","v":3930},4050,{"$f":"H10+H16+H22","v":4200}]
[null,null,"Commercial",{"$f":"D11+D17+D23","v":17289},{"$f":"E11+E17+E23","v":17793},{"$f":"F11+F17+F23","v":18390},18990,{"$f":"H11+H17++H23","v":19650}]
[null,null,"Industry",{"$f":"D12+D18+D24","v":47350},48654,50100,51750,{"$f":"H12+H18++H24","v":53400}]
[null,null,"Community Purpose",14132,14551,15025,15525,16050]
[null,null,"Other",{"$f":"D14+D20+D26","v":1223},{"$f":"E14+E20+E26","v":1304},{"$f":"F14+F20+F26","v":1400},1500,{"$f":"H14+H20+H26","v":1600}]
[null,null,"Total",{"$f":"SUM(D28:D32)","v":83702},{"$f":"SUM(E28:E32)","v":86114},88845,91815,94900]
[]
[]
[]
[]
[null,"Projection area","LGIP development type",{"$f":"D9","v":2016},{"$f":"D38+1","v":2017},{"$f":"E38+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"B10","v":"Thursday Island"},"Retail",{"$f":"D10","v":2838},{"$f":"D39+($I39-$D39)/5","v":2840},2842,2844,2846,{"$f":"E10","v":2848},{"$f":"I39+($N39-$I39)/5","v":2848.4},2848.8,2849.2000000000003,2849.6000000000004,{"$f":"F10","v":2850},{"$f":"N39+($S39-$N39)/5","v":2856},{"$f":"O39+($S39-$N39)/5","v":2862},2868,2874,{"$f":"G10","v":2880},{"$f":"S39+($X39-$S39)/5","v":2886},{"$f":"T39+($X39-$S39)/5","v":2892},2898,2904,{"$f":"H10","v":2910}]
[null,null,"Commercial",{"$f":"D11","v":12202},12213.6,12225.2,12236.800000000001,12248.400000000001,{"$f":"E11","v":12260},12274,12288,12302,12316,{"$f":"F11","v":12330},{"$f":"N40+($S40-$N40)/5","v":12354},12378,12402,12426,{"$f":"G11","v":12450},{"$f":"S40+($X40-$S40)/5","v":12468},12486,12504,12522,{"$f":"H11","v":12540}]
[null,null,"Industry",{"$f":"D12","v":36356},36378.199999999997,36400.399999999994,36422.599999999991,36444.799999999988,{"$f":"E12","v":36467},36493.599999999999,36520.199999999997,36546.799999999996,36573.399999999994,{"$f":"F12","v":36600},{"$f":"N41+($S41-$N41)/5","v":36660},36720,36780,36840,{"$f":"G12","v":36900},{"$f":"S41+($X41-$S41)/5","v":36930},36960,36990,37020,{"$f":"H12","v":37050}]
[null,null,"Community Purpose",10907,10916.4,10925.8,10935.199999999999,10944.599999999999,10954,10963.2,10972.400000000001,10981.600000000002,10990.800000000003,11000,{"$f":"N42+($S42-$N42)/5","v":11020},11040,11060,11080,11100,{"$f":"S42+($X42-$S42)/5","v":11115},11130,11145,11160,11175]
[null,null,"Other",922,923.8,925.59999999999991,927.39999999999986,929.19999999999982,931,932.8,934.59999999999991,936.39999999999986,938.19999999999982,940,{"$f":"N43+($S43-$N43)/5","v":944},948,952,956,960,{"$f":"S43+($X43-$S43)/5","v":964},968,972,976,980]
[null,null,"Total",63225,63272,63319,63366,63413,63460,63512,63564,63616,63668,63720,{"$f":"N44+($S44-$N44)/5","v":63834},63948,64062,64176,64290,{"$f":"S44+($X44-$S44)/5","v":64363},64436,64509,64582,64655]
[null,{"$f":"B16","v":"Horn Island"},"Retail",690,702,714,726,738,750,{"$f":"I45+($N45-$I45)/5","v":774},798,822,846,870,{"$f":"N45+($S45-$N45)/5","v":888},906,924,942,960,{"$f":"S45+($X45-$S45)/5","v":984},1008,1032,1056,1080]
[null,null,"Commercial",3235,3295.2,3355.3999999999996,3415.5999999999995,3475.7999999999993,3536,{"$f":"I46+($N46-$I46)/5","v":3644.8},3753.6000000000004,3862.4000000000005,3971.2000000000007,4080,{"$f":"N46+($S46-$N46)/5","v":4182},4284,4386,4488,4590,{"$f":"S46+($X46-$S46)/5","v":4710},4830,4950,5070,5190]
[null,null,"Industry",8843,8993.4,9143.7999999999993,9294.1999999999989,9444.5999999999985,9595,{"$f":"I47+($N47-$I47)/5","v":9866},10137,10408,10679,10950,{"$f":"N47+($S47-$N47)/5","v":11190},11430,11670,11910,12150,{"$f":"S47+($X47-$S47)/5","v":12450},12750,13050,13350,13650]
[null,null,"Community Purpose",2660,2707.2,2754.3999999999996,2801.5999999999995,2848.7999999999993,2896,{"$f":"I48+($N48-$I48)/5","v":2981.8},3067.6000000000004,3153.4000000000005,3239.2000000000007,3325,{"$f":"N48+($S48-$N48)/5","v":3405},3485,3565,3645,3725,{"$f":"S48+($X48-$S48)/5","v":3815},3905,3995,4085,4175]
[null,null,"Other",201,209.6,218.2,226.79999999999998,235.39999999999998,244,{"$f":"I49+($N49-$I49)/5","v":259.2},274.39999999999998,289.59999999999997,304.79999999999995,320,{"$f":"N49+($S49-$N49)/5","v":336},352,368,384,400,{"$f":"S49+($X49-$S49)/5","v":416},432,448,464,480]
[null,null,"Total",15630,{"$f":"D50+($I50-$D50)/5","v":15908.4},16186.8,16465.2,16743.600000000002,17022,{"$f":"I50+($N50-$I50)/5","v":17526.599999999999},18031.199999999997,18535.799999999996,19040.399999999994,19545,{"$f":"N50+($S50-$N50)/5","v":20001},20457,20913,21369,21825,{"$f":"S50+($X50-$S50)/5","v":22375},22925,23475,24025,24575]
[null,{"$f":"B22","v":"Outside priority infrastructure area (total)"},"Retail",180,{"$f":"D51+($I51-$D51)/5","v":186.8},193.60000000000002,200.40000000000003,207.20000000000005,214,{"$f":"I51+($N51-$I51)/5","v":213.2},212.39999999999998,211.59999999999997,210.79999999999995,210,{"$f":"N51+($S51-$N51)/5","v":210},210,210,210,210,{"$f":"S51+($X51-$S51)/5","v":210},210,210,210,210]
[null,null,"Commercial",1852,{"$f":"D52+($I52-$D52)/5","v":1881},1910,1939,1968,1997,{"$f":"I52+($N52-$I52)/5","v":1993.6},1990.1999999999998,1986.7999999999997,1983.3999999999996,1980,{"$f":"N52+($S52-$N52)/5","v":1974},1968,1962,1956,1950,{"$f":"S52+($X52-$S52)/5","v":1944},1938,1932,1926,1920]
[null,null,"Industry",2151,{"$f":"D53+($I53-$D53)/5","v":2239.1999999999998},2327.3999999999996,2415.5999999999995,2503.7999999999993,2592,{"$f":"I53+($N53-$I53)/5","v":2583.6},2575.1999999999998,2566.7999999999997,2558.3999999999996,2550,{"$f":"N53+($S53-$N53)/5","v":2580},2610,2640,2670,2700,{"$f":"S53+($X53-$S53)/5","v":2700},2700,2700,2700,2700]
[null,null,"Community Purpose",565,{"$f":"D54+($I54-$D54)/5","v":592.20000000000005},619.40000000000009,646.60000000000014,673.80000000000018,701,{"$f":"I54+($N54-$I54)/5","v":700.8},700.59999999999991,700.39999999999986,700.19999999999982,700,{"$f":"N54+($S54-$N54)/5","v":700},700,700,700,700,{"$f":"S54+($X54-$S54)/5","v":700},700,700,700,700]
[null,null,"Other",100,{"$f":"D55+($I55-$D55)/5","v":105.8},111.6,117.39999999999999,123.19999999999999,129,{"$f":"I55+($N55-$I55)/5","v":131.19999999999999},133.39999999999998,135.59999999999997,137.79999999999995,140,{"$f":"N55+($S55-$N55)/5","v":140},140,140,140,140,{"$f":"S55+($X55-$S55)/5","v":140},140,140,140,140]
[null,null,"Total",{"$f":"D27","v":4847},5004.3999999999996,5161.7999999999993,5319.1999999999989,5476.5999999999985,{"$f":"E27","v":5634},5623.2,5612.4,5601.5999999999995,5590.7999999999993,{"$f":"F27","v":5580},{"$f":"N56+($S56-$N56)/5","v":5604},5628,5652,5676,{"$f":"G27","v":5700},{"$f":"S56+($X56-$S56)/5","v":5694},5688,5682,5676,{"$f":"H27","v":5670}]
[null,{"$f":"B28","v":"Torres Shire"},"Retail",{"$f":"D39+D45+D51","v":3708},{"$f":"E39+E45+E51","v":3728.8},{"$f":"F39+F45+F51","v":3749.6},3770.4,3791.2,3812,3835.6,3859.2000000000003,3882.8,3906.4000000000005,3930,3954,3978,4002,4026,4050,4080,4110,4140,4170,4200]
[null,null,"Commercial",{"$f":"D40+D46+D52","v":17289},{"$f":"E40+E46+E52","v":17389.8},{"$f":"F40+F46+F52","v":17490.599999999999},17591.400000000001,17692.2,17793,17912.399999999998,18031.8,18151.2,18270.599999999999,18390,18510,18630,18750,18870,18990,19122,19254,19386,19518,19650]
[null,null,"Industry",{"$f":"D41+D47+D53","v":47350},{"$f":"E41+E47+E53","v":47610.799999999996},47871.6,48132.399999999987,48393.199999999983,48654,48943.199999999997,49232.399999999994,49521.599999999999,49810.799999999996,50100,50430,50760,51090,51420,51750,52080,52410,52740,53070,53400]
[null,null,"Community Purpose",{"$f":"D42+D48+D54","v":14132},{"$f":"E42+E48+E54","v":14215.8},14299.599999999999,14383.4,14467.199999999997,14551,14645.8,14740.600000000002,14835.400000000003,14930.200000000004,15025,15125,15225,15325,15425,15525,15630,15735,15840,15945,16050]
[null,null,"Other",{"$f":"D43+D49+D55","v":1223},{"$f":"E43+E49+E55","v":1239.1999999999998},1255.3999999999999,1271.5999999999999,1287.8,1304,1323.2,1342.4,1361.5999999999997,1380.7999999999997,1400,1420,1440,1460,1480,1500,1520,1540,1560,1580,1600]
[null,null,"Total",{"$f":"SUM(D57:D61)","v":83702},{"$f":"SUM(E57:E61)","v":84184.4},84666.799999999988,85149.199999999983,85631.599999999977,86114,86660.2,87206.399999999994,87752.60000000002,88298.8,88845,89439,90033,90627,91221,91815,92432,93049,93666,94283,94900]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Charges Revenue - Non - Residential"]
[]
[null,"Projection area","LGIP development type",{"$f":"D38","v":2016},{"$f":"D69+1","v":2017},{"$f":"E69+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,{"$f":"D69","v":2016},{"$f":"AC69+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,{"$f":"SUM(AD71:AD88)","v":16775.002999999939},16775.002999999939,16775.002999999939,16775.002999999939,16775.003000000244,27124.295000000035,27124.295000000035,27124.295000000035,27124.295000000035,27124.294999999896,25420.26,25420.26,25420.26,25420.26,25420.26,29632.844999999998,29632.844999999998,29632.844999999998,29632.844999999998,29632.844999999998]
[null,{"$f":"B39","v":"Thursday Island"},null,null,{"$f":"E39-D39","v":2},{"$f":"F39-E39","v":2},2,2,2,0.40000000000009095,0.40000000000009095,0.40000000000009095,0.40000000000009095,0.3999999999996362,6,6,6,6,6,6,6,6,6,6,null,null,null,null,null,{"$f":"E71*$J10","v":38.419999999999987},38.419999999999987,38.419999999999987,38.419999999999987,38.419999999999987,7.6840000000017445,7.6840000000017445,7.6840000000017445,7.6840000000017445,7.6839999999930093,{"$f":"O71*$J10","v":115.25999999999996},115.25999999999996,115.25999999999996,115.25999999999996,115.25999999999996,115.25999999999996,115.25999999999996,115.25999999999996,115.25999999999996,115.25999999999996]
[null,null,null,null,{"$f":"E40-D40","v":11.600000000000364},11.600000000000364,11.600000000000364,11.600000000000364,11.599999999998545,14,14,14,14,14,24,24,24,24,24,18,18,18,18,18,null,null,null,null,null,175.91400000000547,175.91400000000547,175.91400000000547,175.91400000000547,175.9139999999779,212.30999999999997,212.30999999999997,212.30999999999997,212.30999999999997,212.30999999999997,363.95999999999992,363.95999999999992,363.95999999999992,363.95999999999992,363.95999999999992,272.96999999999997,272.96999999999997,272.96999999999997,272.96999999999997,272.96999999999997]
[null,null,null,null,{"$f":"E41-D41","v":22.19999999999709},22.19999999999709,22.19999999999709,22.19999999999709,22.200000000011642,26.599999999998545,26.599999999998545,26.599999999998545,26.599999999998545,26.600000000005821,60,60,60,60,60,30,30,30,30,30,null,null,null,null,null,155.3999999999796,155.3999999999796,155.3999999999796,155.3999999999796,155.40000000008146,186.19999999998976,186.19999999998976,186.19999999998976,186.19999999998976,186.20000000004069,419.99999999999989,419.99999999999989,419.99999999999989,419.99999999999989,419.99999999999989,209.99999999999994,209.99999999999994,209.99999999999994,209.99999999999994,209.99999999999994]
[null,null,null,null,{"$f":"E42-D42","v":9.3999999999996362},9.3999999999996362,9.3999999999996362,9.3999999999996362,9.4000000000014552,9.2000000000007276,9.2000000000007276,9.2000000000007276,9.2000000000007276,9.1999999999970896,20,20,20,20,20,15,15,15,15,15,null,null,null,null,null,142.55099999999445,142.55099999999445,142.55099999999445,142.55099999999445,142.55100000002204,139.518000000011,139.518000000011,139.518000000011,139.518000000011,139.51799999995583,303.29999999999995,303.29999999999995,303.29999999999995,303.29999999999995,303.29999999999995,227.47499999999997,227.47499999999997,227.47499999999997,227.47499999999997,227.47499999999997]
[null,null,null,null,{"$f":"E43-D43","v":1.7999999999999545},1.7999999999999545,1.7999999999999545,1.7999999999999545,1.8000000000001819,1.7999999999999545,1.7999999999999545,1.7999999999999545,1.7999999999999545,1.8000000000001819,4,4,4,4,4,4,4,4,4,4,null,null,null,null,null,3.6359999999999073,3.6359999999999073,3.6359999999999073,3.6359999999999073,3.6360000000003665,3.6359999999999073,3.6359999999999073,3.6359999999999073,3.6359999999999073,3.6360000000003665,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983]
[null,null,null,null,{"$f":"E44-D44","v":47},47,47,47,47,52,52,52,52,52,114,114,114,114,114,73,73,73,73,73]
[null,{"$f":"B45","v":"Horn Island"},null,null,{"$f":"E45-D45","v":12},12,12,12,12,24,24,24,24,24,18,18,18,18,18,24,24,24,24,24,null,null,null,null,null,{"$f":"E77*$J16","v":1152.5999999999999},1152.5999999999999,1152.5999999999999,1152.5999999999999,1152.5999999999999,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.1999999999998,{"$f":"O77*$J16","v":1728.8999999999999},1728.8999999999999,1728.8999999999999,1728.8999999999999,1728.8999999999999,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.1999999999998]
[null,null,null,null,{"$f":"E46-D46","v":60.199999999999818},60.199999999999818,60.199999999999818,60.199999999999818,60.200000000000728,108.80000000000018,108.80000000000018,108.80000000000018,108.80000000000018,108.79999999999927,102,102,102,102,102,120,120,120,120,120,null,null,null,null,null,4564.6649999999863,4564.6649999999863,4564.6649999999863,4564.6649999999863,4564.6650000000554,8249.7600000000148,8249.7600000000148,8249.7600000000148,8249.7600000000148,8249.7599999999456,7734.1500000000005,7734.1500000000005,7734.1500000000005,7734.1500000000005,7734.1500000000005,9099,9099,9099,9099,9099]
[null,null,null,null,{"$f":"E47-D47","v":150.39999999999964},150.39999999999964,150.39999999999964,150.39999999999964,150.40000000000146,271,271,271,271,271,240,240,240,240,240,300,300,300,300,300,null,null,null,null,null,5263.9999999999873,5263.9999999999873,5263.9999999999873,5263.9999999999873,5264.0000000000509,9485,9485,9485,9485,9485,8400,8400,8400,8400,8400,10500,10500,10500,10500,10500]
[null,null,null,null,{"$f":"E48-D48","v":47.199999999999818},47.199999999999818,47.199999999999818,47.199999999999818,47.200000000000728,85.800000000000182,85.800000000000182,85.800000000000182,85.800000000000182,85.799999999999272,80,80,80,80,80,90,90,90,90,90,null,null,null,null,null,3578.9399999999864,3578.9399999999864,3578.9399999999864,3578.9399999999864,3578.9400000000551,6505.7850000000144,6505.7850000000144,6505.7850000000144,6505.7850000000144,6505.7849999999453,6066,6066,6066,6066,6066,6824.25,6824.25,6824.25,6824.25,6824.25]
[null,null,null,null,{"$f":"E49-D49","v":8.5999999999999943},8.5999999999999943,8.5999999999999943,8.5999999999999943,8.6000000000000227,15.199999999999989,15.199999999999989,15.199999999999989,15.199999999999989,15.200000000000045,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,86.859999999999943,86.859999999999943,86.859999999999943,86.859999999999943,86.860000000000227,153.51999999999987,153.51999999999987,153.51999999999987,153.51999999999987,153.52000000000046,161.6,161.6,161.6,161.6,161.6,161.6,161.6,161.6,161.6,161.6]
[null,null,null,null,{"$f":"E50-D50","v":278.39999999999964},278.39999999999964,278.40000000000146,278.40000000000146,278.39999999999782,504.59999999999854,504.59999999999854,504.59999999999854,504.59999999999854,504.60000000000582,456,456,456,456,456,550,550,550,550,550]
[null,{"$f":"B51","v":"Outside priority infrastructure area (total)"},null,null,{"$f":"E51-D51","v":6.8000000000000114},6.8000000000000114,6.8000000000000114,6.8000000000000114,6.7999999999999545,-0.80000000000001137,-0.80000000000001137,-0.80000000000001137,-0.80000000000001137,-0.79999999999995453,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E83*$J22","v":130.62800000000018},130.62800000000018,130.62800000000018,130.62800000000018,130.62799999999908,-15.368000000000213,-15.368000000000213,-15.368000000000213,-15.368000000000213,-15.367999999999121,{"$f":"O83*$J22","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E52-D52","v":29},29,29,29,29,-3.4000000000000909,-3.4000000000000909,-3.4000000000000909,-3.4000000000000909,-3.3999999999996362,-6,-6,-6,-6,-6,-6,-6,-6,-6,-6,null,null,null,null,null,439.78499999999991,439.78499999999991,439.78499999999991,439.78499999999991,439.78499999999991,-51.561000000001371,-51.561000000001371,-51.561000000001371,-51.561000000001371,-51.560999999994472,-90.989999999999981,-90.989999999999981,-90.989999999999981,-90.989999999999981,-90.989999999999981,-90.989999999999981,-90.989999999999981,-90.989999999999981,-90.989999999999981,-90.989999999999981]
[null,null,null,null,{"$f":"E53-D53","v":88.199999999999818},88.199999999999818,88.199999999999818,88.199999999999818,88.200000000000728,-8.4000000000000909,-8.4000000000000909,-8.4000000000000909,-8.4000000000000909,-8.3999999999996362,30,30,30,30,30,0,0,0,0,0,null,null,null,null,null,617.39999999999861,617.39999999999861,617.39999999999861,617.39999999999861,617.40000000000498,-58.800000000000622,-58.800000000000622,-58.800000000000622,-58.800000000000622,-58.799999999997439,209.99999999999994,209.99999999999994,209.99999999999994,209.99999999999994,209.99999999999994,0,0,0,0,0]
[null,null,null,null,{"$f":"E54-D54","v":27.200000000000045},27.200000000000045,27.200000000000045,27.200000000000045,27.199999999999818,-0.20000000000004547,-0.20000000000004547,-0.20000000000004547,-0.20000000000004547,-0.1999999999998181,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,412.48800000000062,412.48800000000062,412.48800000000062,412.48800000000062,412.48799999999716,-3.0330000000006891,-3.0330000000006891,-3.0330000000006891,-3.0330000000006891,-3.0329999999972408,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E55-D55","v":5.7999999999999972},5.7999999999999972,5.7999999999999972,5.7999999999999972,5.8000000000000114,2.1999999999999886,2.1999999999999886,2.1999999999999886,2.1999999999999886,2.2000000000000455,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,11.715999999999992,11.715999999999992,11.715999999999992,11.715999999999992,11.716000000000021,4.443999999999976,4.443999999999976,4.443999999999976,4.443999999999976,4.4440000000000905,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Catchment Demand - Water Supply","index":26,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Water Supply"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",2016,2021,2026,2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Thursday Island",4295,4367,4399,4460,4501,null,{"$f":"NPV(WACC,E81:AH81)","v":203.88009765537564},null,9472]
[null,null,"Horn Island",1021,1103,1247,1385,1546,null,{"$f":"NPV(WACC,E82:AH82)","v":541.72073748164951},null,4757]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":5316},{"$f":"SUM(E8:E37)","v":5470},{"$f":"SUM(F8:F37)","v":5646},{"$f":"SUM(G8:G37)","v":5845},{"$f":"SUM(H8:H37)","v":6047}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"WACC","v":3.9899999999999998E-2}]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D7","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,{"$f":"B8","v":0},"Thursday Island",4295,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":13.597417092083917},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":13.859847241961141},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":14.12734229373099},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":14.4},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":14.677920000000002},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":6.6494239360000016},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":6.7777578179648019},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":6.9085685438515227},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":7.0419039167478577},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":7.1778126623410916},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":13.94678160156815},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":14.215954486478417},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":14.490322408067451},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":14.769985630543154},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":15.055046353212639},{"$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$80-YEAR)))))","v":10.314261617393695},10.513326866609393,10.716234075134954,10.92305739278506,11.133872400465815,{"$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$80-YEAR)))","v":11.348756137794807},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":11.567787131254248},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":11.791045422887455},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":12.018612599549185},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":12.250571822720485},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":12.487007858898991},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":12.728007110575742},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":12.973657647809855},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":13.224049240412587},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":13.479273390752551}]
[null,0,"Horn Island",1021,15.485947243762238,15.784826025566852,16.089473167860294,16.399999999999999,16.716519999999999,29.922407712000005,30.49991018084161,31.088558447331852,31.688567625365359,32.300156980534915,31.551735426498439,32.160683920229864,32.781385119890302,33.414065852704191,34.058957323661382,40.502344400009399,41.284039646929578,42.080821612115315,42.892981469229149,43.720816011585278,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":38.198252366236183},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":38.935478636904541},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":39.686933374596805},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":40.452891188726525},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":41.233631988668954},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":42.029441086050269},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":42.840609299011042},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":43.667433058481961},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":44.510214516510665},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":45.369261656679328}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":0}]

{"sheet":"Catchment Demand- Sewer","index":27,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Wastewater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Thursday Island",4288,4360,4391,4452,4494,null,{"$f":"NPV(WACCII,E81:AH81)","v":204.85107865467188},null,9472]
[null,null,"Horn Island",1021,1103,1247,1385,1546,null,541.72073748164951,null,4757]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":5309},{"$f":"SUM(E8:E37)","v":5463},{"$f":"SUM(F8:F37)","v":5638},{"$f":"SUM(G8:G37)","v":5837},{"$f":"SUM(H8:H37)","v":6040}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2016},{"$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},"Thursday Island",4288,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":13.597417092083917},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":13.859847241961141},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":14.12734229373099},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":14.4},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":14.677920000000002},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":6.4416294380000014},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":6.5659528861534016},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":6.6926757768561629},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":6.8218444193494872},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":6.9535060166429323},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":13.94678160156815},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":14.215954486478417},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":14.490322408067451},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":14.769985630543154},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":15.055046353212639},{"$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$80-YEAR)))))","v":10.565828973915494},10.769749473112062,10.977605637943126,11.189473426755429,11.405430263891812,{"$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$80-YEAR)))","v":11.625555067984925},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":11.849928280797036},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":12.07863189661642},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":12.311749492221118},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":12.549366257420987},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":12.791569026189213},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":13.038446308394667},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":13.290088322146685},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":13.546587026764117},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":13.808036156380666}]
[null,0,"Horn Island",1021,15.485947243762238,15.784826025566852,16.089473167860294,16.399999999999999,16.716519999999999,29.922407712000005,30.49991018084161,31.088558447331852,31.688567625365359,32.300156980534915,31.551735426498439,32.160683920229864,32.781385119890302,33.414065852704191,34.058957323661382,40.502344400009399,41.284039646929578,42.080821612115315,42.892981469229149,43.720816011585278,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":38.198252366236183},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":38.935478636904541},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":39.686933374596805},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":40.452891188726525},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":41.233631988668954},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":42.029441086050269},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":42.840609299011042},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":43.667433058481961},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":44.510214516510665},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":45.369261656679328}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":0}]

{"sheet":"Catchment Demand Road Transport","index":28,"n_rows":110,"n_cols":37,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Road Transport"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (trips)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Thursday Island",8274,8637,8784,8948,9034,null,{"$f":"NPV(WACCII,E81:AH81)","v":701.4903777473038},null,17498]
[null,null,"Horn Island",1850,2037,2333,2609,2921,null,1103.3676923748442,null,8349]
[null,null,"Remainder of LGA",1043,1573,1681,1798,1885,null,784.62387458475735,null,2244]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":11167},{"$f":"SUM(E8:E37)","v":12247},{"$f":"SUM(F8:F37)","v":12798},{"$f":"SUM(G8:G37)","v":13355},{"$f":"SUM(H8:H37)","v":13840}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"D7","v":2016},{"$f":"D80 +1","v":2017},{"$f":"E80 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"X80 +1","v":2037},{"$f":"Y80 +1","v":2038},{"$f":"Z80 +1","v":2039},{"$f":"AA80 +1","v":2040},{"$f":"AB80 +1","v":2041},{"$f":"AC80 +1","v":2042},{"$f":"AD80 +1","v":2043},{"$f":"AE80 +1","v":2044},{"$f":"AF80 +1","v":2045},{"$f":"AG80 +1","v":2046}]
[null,{"$f":"B8","v":0},"Thursday Island",8274,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":68.553644505923074},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":69.876729844887407},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":71.225350730893737},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":72.599999999999994},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":74.001180000000005},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":30.545791206000004},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":31.135324976275808},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":31.736236748317932},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":32.348746117560466},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":32.973076917629385},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":37.49626528946191},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":38.219943209548532},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":38.957588113492818},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":39.709469564083236},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":40.475862326670047},{"$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$80-YEAR)))))","v":21.634792660874581},22.05234415922946,22.47795440150259,22.911778921451592,23.353976254635612,{"$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$80-YEAR)))","v":23.804707996350082},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":24.26413886067964},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":24.732436740690758},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":25.209772769786092},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":25.696321384242967},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":26.192260386958861},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":26.697771012427168},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":27.213037992967013},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":27.73824962623128},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":28.273597844017548}]
[null,0,"Horn Island",1850,35.315513836384618,35.99710325342685,36.69184734621799,37.4,38.12182,61.507171408000012,62.694259816174416,63.904259030626591,65.137611229917681,66.394767126655097,63.103470852996878,64.321367840459729,65.562770239780605,66.828131705408381,68.117914647322763,78.489015234800803,80.003853228832455,81.547927596148924,83.121802598754613,84.7260533889106,{"$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$80-YEAR)))","v":76.396504732472366},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":77.870957273809083},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":79.37386674919361},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":80.90578237745305},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":82.467263977337907},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":84.058882172100539},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":85.681218598022085},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":87.334866116963923},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":89.02042903302133},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":90.738523313358655}]
[null,0,"Remainder of LGA",1043,100.09209803895106,102.02387553110285,103.99293632885312,106,108.04580000000001,22.441805784000003,22.874932635631207,23.31641883549889,23.766425719024021,24.225117735401184,26.750384383335632,27.266666801934011,27.792913471211339,28.32931670120572,28.876072513538997,21.886360017396377,22.308766765732127,22.739325964310758,23.178194955421958,23.625534118061609,{"$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$80-YEAR)))","v":24.0815069265402},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":24.546280010222429},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":25.020023214419723},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":25.502909662458027},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":25.995115818943468},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":26.496821554249081},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":27.008210210246091},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":27.529468667303842},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":28.060787412582808},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":28.602360609645658}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0},null,null,{"$f":"$D91+NPV(ICSInf,$E91:AH91)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":0}]

{"sheet":"Catchment Demand - Parks & Comm","index":29,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null," Parks and Community Facilities"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (population)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Thursday Island",3079,3092,3108,3135,3153,null,{"$f":"NPV(WACCII,E81:AH81)","v":74.964074210979348},null,21706]
[null,null,"Horn Island",763,830,941,1048,1172,null,421.96121662050069,null,6470]
[null,null,"Remainder of LGA",141,178,184,190,195,null,50.120629699352904,null,2071]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":3983},{"$f":"SUM(E8:E37)","v":4100},{"$f":"SUM(F8:F37)","v":4233},{"$f":"SUM(G8:G37)","v":4373},{"$f":"SUM(H8:H37)","v":4520}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2016},{"$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},"Thursday Island",3079,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":2.4550891971818185},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":2.5024724186874283},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":2.5507701363680955},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":2.6},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":2.6501800000000002},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":3.3247119680000008},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":3.388878908982401},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":3.4542842719257614},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":3.5209519583739288},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":3.5889063311705458},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":6.1731656269236082},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":6.2923077235232343},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":6.413749262587233},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":6.5375346233551674},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":6.663709041585923},{"$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$80-YEAR)))))","v":4.5282124173923544},4.6156069170480265,4.704688130547054,4.7954886114666122,4.8880415416679188,{"$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$80-YEAR)))","v":4.9823807434221106},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":5.0785406917701579},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":5.1765565271213223},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":5.2764640680947643},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":5.3782998246089937},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":5.4821010112239481},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":5.5879055607405705},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":5.695752138062864},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":5.8056801543274776},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":5.9177297813059981}]
[null,0,"Horn Island",763,12.653152016244757,12.897357850158285,13.146276856666338,13.4,13.658620000000001,23.065189278000002,23.510347431065405,23.96409713648497,24.426604211219129,24.898037672495658,24.464026743734294,24.936182459888371,25.417450781364217,25.908007581444547,26.408032127766432,31.194352208702888,31.796403206330851,32.41007378821304,33.03558821232555,33.673175064823447,{"$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$80-YEAR)))","v":29.617485530342545},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":30.189103001078159},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":30.771752688998969},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":31.365647515896651},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":31.97100451295346},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":32.588044900053468},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":33.216994166624502},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":33.85808215404036},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":34.511543139613345},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":35.177615922207885}]
[null,0,"Remainder of LGA",141,6.9875615612097919,7.1224214993411419,7.2598842342784256,7.4,7.5428200000000007,1.2467669880000001,1.2708295908684002,1.2953566019721605,1.3203569843902232,1.3458398741889546,1.3718145837608016,1.3982906052273854,1.4252776139082739,1.4527854718567037,1.4808242314635383,1.2578367826089873,1.2821130325133407,1.3068578140408482,1.3320801698518367,1.3577893171299775,{"$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$80-YEAR)))","v":1.3839946509505863},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":1.4107057477139326},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":1.4379323686448118},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":1.4656844633596569},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":1.4939721735024984},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":1.5228058364510968},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":1.5521959890946031},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":1.5821533716841292},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":1.6126889317576329},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":1.6438138281405554}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":0}]

{"sheet":"Catchment Demand - Stormwater","index":30,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,"Stormwater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (Imp Ha)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Horn Island",8,9,10,11,11,null,{"$f":"NPV(WACCII,E81:AH81)","v":2.376940106081042},null,29]
[null,null,"Thursday Island - Front",28,29,29,29,30,null,1.5192425806591223,null,35]
[null,null,"Thursday Island - Back",6,6,6,6,6,null,0,null,16]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":42},{"$f":"SUM(E8:E37)","v":44},{"$f":"SUM(F8:F37)","v":45},{"$f":"SUM(G8:G37)","v":46},{"$f":"SUM(H8:H37)","v":47}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2016},{"$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},"Horn Island",8,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":0.18885301516783221},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":0.19249787836057142},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":0.19621308741293042},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":0.2},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":0.20386000000000004},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":0.20779449800000005},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":0.21180493181140006},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":0.21589276699536009},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":0.22005949739837055},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":0.22430664569815911},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":0.22863576396013363},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":0.23304843420456423},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":0.23754626898471232},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":0.2421309119761173},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":0.24680403857725641},{"$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$80-YEAR))))","v":0}]
[null,0,"Thursday Island - Front",28,0.18885301516783221,0.19249787836057142,0.19621308741293042,0.2,0.20386000000000004,0,0,0,0,0,0,0,0,0,0,0.25156735652179746,0.25642260650266818,0.26137156280816964,0.26641603397036734,0.27155786342599553,{"$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$80-YEAR))))","v":0}]
[null,0,"Thursday Island - Back",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y46=\"\",IF(($D84+NPV(ICSInf,$E84:X84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:X84)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y46*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y47=\"\",IF(($D85+NPV(ICSInf,$E85:X85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:X85)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y47*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y48=\"\",IF(($D86+NPV(ICSInf,$E86:X86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:X86)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y48*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y49=\"\",IF(($D87+NPV(ICSInf,$E87:X87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:X87)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y49*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y50=\"\",IF(($D88+NPV(ICSInf,$E88:X88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:X88)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y50*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y51=\"\",IF(($D89+NPV(ICSInf,$E89:X89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:X89)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y51*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y52=\"\",IF(($D90+NPV(ICSInf,$E90:X90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:X90)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y52*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(T$80-YEAR))),T53*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y53=\"\",IF(($D91+NPV(ICSInf,$E91:X91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:X91)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y53*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y54=\"\",IF(($D92+NPV(ICSInf,$E92:X92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:X92)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y54*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y55=\"\",IF(($D93+NPV(ICSInf,$E93:X93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:X93)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y55*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y56=\"\",IF(($D94+NPV(ICSInf,$E94:X94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:X94)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y56*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y57=\"\",IF(($D95+NPV(ICSInf,$E95:X95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:X95)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y57*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y58=\"\",IF(($D96+NPV(ICSInf,$E96:X96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:X96)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y58*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($D97+NPV(ICSInf,$E97:X97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:X97)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y59*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y60=\"\",IF(($D98+NPV(ICSInf,$E98:X98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:X98)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y60*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y61=\"\",IF(($D99+NPV(ICSInf,$E99:X99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:X99)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y61*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y62=\"\",IF(($D100+NPV(ICSInf,$E100:X100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:X100)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y62*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(T$80-YEAR))),T63*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y63=\"\",IF(($D101+NPV(ICSInf,$E101:X101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:X101)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y63*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y64=\"\",IF(($D102+NPV(ICSInf,$E102:X102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:X102)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y64*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y65=\"\",IF(($D103+NPV(ICSInf,$E103:X103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:X103)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y65*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y66=\"\",IF(($D104+NPV(ICSInf,$E104:X104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:X104)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y66*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y67=\"\",IF(($D105+NPV(ICSInf,$E105:X105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:X105)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y67*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y68=\"\",IF(($D106+NPV(ICSInf,$E106:X106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:X106)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y68*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y69=\"\",IF(($D107+NPV(ICSInf,$E107:X107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:X107)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y69*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y70=\"\",IF(($D108+NPV(ICSInf,$E108:X108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:X108)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y70*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y71=\"\",IF(($D109+NPV(ICSInf,$E109:X109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:X109)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y71*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72=\"\",IF(($D110+NPV(ICSInf,$E110:X110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:X110)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y72*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110)<($L37*((1+ICSInf)^(Z$80-YEAR)))),Y110*((1+ICSInf)),Z72*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH72=\"\",IF(($D110+NPV(ICSInf,$E110:AG110)<($L37*((1+ICSInf)^(AH$80-YEAR)))),AG110*((1+ICSInf)),AH72*((1+ICSInf)^(AH$80-YEAR))))","v":0}]

{"sheet":"Calculation Sheet 1 - Growth","index":31,"n_rows":78,"n_cols":26,"rows_kept":78,"cut":false,"hidden":true,"merged":[[2,1,2,19],[1,1,1,19],[4,1,4,19]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Torres Shire Council"}]
[null,{"$f":"'Navigation Pane'!F4","v":0}]
["Return to Navigation Pane"]
[null,"Calculation Sheet"]
[]
[null,"Calculation 1 - anticipated revenue from calculated charge"]
[]
[null,"Catchment No","Catchment Name","Charges Rate",{"$f":"YEAR","v":2020},{"$f":"E9 +1","v":2021},{"$f":"F9 +1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":0},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Thursday Island"},{"$f":"VLOOKUP(C10,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":8752.5213262826983},0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":126036.30709847086},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":126036.30709847086},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":126036.30709847086},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":126036.30709847086},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":126036.30709847086},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":56016.136488209275},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":56016.136488209275},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":56016.136488209275},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":56016.136488209275},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":56016.136488209275},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":106780.76018064891},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":106780.76018064891},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":106780.76018064891},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":106780.76018064891},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":106780.76018064891},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":71770.674875518118},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":71770.674875518118},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":71770.674875518118},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":71770.674875518118},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":71770.674875518118}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":0},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Horn Island"},{"$f":"VLOOKUP(C11,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":6340.276950407907},0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":103980.54198668967},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":103980.54198668967},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":103980.54198668967},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":103980.54198668967},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":103980.54198668967},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":182599.97617174772},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":182599.97617174772},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":182599.97617174772},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":182599.97617174772},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":182599.97617174772},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":174991.64383125823},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":174991.64383125823},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":174991.64383125823},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":174991.64383125823},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":174991.64383125823},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":204156.91780313462},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":204156.91780313462},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":204156.91780313462},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":204156.91780313462},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":204156.91780313462}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":0},{"$f":"'Catchment Demand - Water Supply'!C10","v":0},{"$f":"VLOOKUP(C12,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":{"$error":"#N/A"}}]
[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$11,8,FALSE)","v":{"$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,{"$f":"'Catchment Demand - Water Supply'!B12","v":0},{"$f":"'Catchment Demand - Water Supply'!C12","v":0},{"$f":"VLOOKUP(C14,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":0},{"$f":"'Catchment Demand - Water Supply'!C13","v":0},{"$f":"VLOOKUP(C15,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":0},{"$f":"'Catchment Demand - Water Supply'!C14","v":0},{"$f":"VLOOKUP(C16,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":0},{"$f":"'Catchment Demand - Water Supply'!C15","v":0},{"$f":"VLOOKUP(C17,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":0},{"$f":"'Catchment Demand - Water Supply'!C16","v":0},{"$f":"VLOOKUP(C18,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)*$D18","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B17","v":0},{"$f":"'Catchment Demand - Water Supply'!C17","v":0},{"$f":"VLOOKUP(C19,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)*$D19","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B18","v":0},{"$f":"'Catchment Demand - Water Supply'!C18","v":0},{"$f":"VLOOKUP(C20,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B19","v":0},{"$f":"'Catchment Demand - Water Supply'!C19","v":0},{"$f":"VLOOKUP(C21,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":0},{"$f":"'Catchment Demand - Water Supply'!C20","v":0},{"$f":"VLOOKUP(C22,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)*$D22","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B21","v":0},{"$f":"'Catchment Demand - Water Supply'!C21","v":0},{"$f":"VLOOKUP(C23,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":0},{"$f":"'Catchment Demand - Water Supply'!C22","v":0},{"$f":"VLOOKUP(C24,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":0},{"$f":"'Catchment Demand - Water Supply'!C23","v":0},{"$f":"VLOOKUP(C25,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)*$D25","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B24","v":0},{"$f":"'Catchment Demand - Water Supply'!C24","v":0},{"$f":"VLOOKUP(C26,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)*$D26","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B25","v":0},{"$f":"'Catchment Demand - Water Supply'!C25","v":0},{"$f":"VLOOKUP(C27,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":0},{"$f":"'Catchment Demand - Water Supply'!C26","v":0},{"$f":"VLOOKUP(C28,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)*$D28","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B27","v":0},{"$f":"'Catchment Demand - Water Supply'!C27","v":0},{"$f":"VLOOKUP(C29,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)*$D29","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B28","v":0},{"$f":"'Catchment Demand - Water Supply'!C28","v":0},{"$f":"VLOOKUP(C30,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)*$D30","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B29","v":0},{"$f":"'Catchment Demand - Water Supply'!C29","v":0},{"$f":"VLOOKUP(C31,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)*$D31","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B30","v":0},{"$f":"'Catchment Demand - Water Supply'!C30","v":0},{"$f":"VLOOKUP(C32,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)*$D32","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B31","v":0},{"$f":"'Catchment Demand - Water Supply'!C31","v":0},{"$f":"VLOOKUP(C33,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)*$D33","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B32","v":0},{"$f":"'Catchment Demand - Water Supply'!C32","v":0},{"$f":"VLOOKUP(C34,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)*$D34","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B33","v":0},{"$f":"'Catchment Demand - Water Supply'!C33","v":0},{"$f":"VLOOKUP(C35,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)*$D35","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B34","v":0},{"$f":"'Catchment Demand - Water Supply'!C34","v":0},{"$f":"VLOOKUP(C36,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":0},{"$f":"'Catchment Demand - Water Supply'!C35","v":0},{"$f":"VLOOKUP(C37,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)*$D37","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B36","v":0},{"$f":"'Catchment Demand - Water Supply'!C36","v":0},{"$f":"VLOOKUP(C38,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)*$D38","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!B37","v":0},{"$f":"'Catchment Demand - Water Supply'!C37","v":0},{"$f":"VLOOKUP(C39,'Summary Cost Schedule'!$C$10:$J$11,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)*$D39","v":{"$error":"#N/A"}}]
[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,{"$f":"YEAR","v":2020},{"$f":"E47 +1","v":2021},{"$f":"F47 +1","v":2022},{"$f":"G47 +1","v":2023},{"$f":"H47 +1","v":2024},{"$f":"I47 +1","v":2025},{"$f":"J47 +1","v":2026},{"$f":"K47 +1","v":2027},{"$f":"L47 +1","v":2028},{"$f":"M47 +1","v":2029},{"$f":"N47 +1","v":2030},{"$f":"O47 +1","v":2031},{"$f":"P47 +1","v":2032},{"$f":"Q47 +1","v":2033},{"$f":"R47 +1","v":2034},{"$f":"S47 +1","v":2035},{"$f":"T47 +1","v":2036},{"$f":"U47 +1","v":2037},{"$f":"V47 +1","v":2038},{"$f":"W47 +1","v":2039},{"$f":"X47 +1","v":2040},"Checksum"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":0},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Thursday Island"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":14.4},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":14.4},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":14.4},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":14.4},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":14.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":6.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":6.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":6.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":6.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":6.4},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":12.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":12.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":12.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":12.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":12.2},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":8.1999999999999993},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":8.1999999999999993},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":8.1999999999999993},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":8.1999999999999993},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":8.1999999999999993},{"$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":"Horn Island"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":16.399999999999999},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":16.399999999999999},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":16.399999999999999},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":16.399999999999999},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":16.399999999999999},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":28.8},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":28.8},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":28.8},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":28.8},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":28.8},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":27.6},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":27.6},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":27.6},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":27.6},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":27.6},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":32.200000000000003},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":32.200000000000003},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":32.200000000000003},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":32.200000000000003},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":32.200000000000003},{"$f":"IF(ABS(SUM(E49:Y49)-('Catchment Demand - Water Supply'!H9-'Catchment Demand - Water Supply'!D9)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":0},{"$f":"'Catchment Demand - Water Supply'!C10","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":0},{"$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'!B12","v":0},{"$f":"'Catchment Demand - Water Supply'!C12","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":0},{"$f":"IF(ABS(SUM(E52:Y52)-('Catchment Demand - Water Supply'!H12-'Catchment Demand - Water Supply'!D12)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":0},{"$f":"'Catchment Demand - Water Supply'!C13","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"IF(ABS(SUM(E53:Y53)-('Catchment Demand - Water Supply'!H13-'Catchment Demand - Water Supply'!D13)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":0},{"$f":"'Catchment Demand - Water Supply'!C14","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"IF(ABS(SUM(E54:Y54)-('Catchment Demand - Water Supply'!H14-'Catchment Demand - Water Supply'!D14)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":0},{"$f":"'Catchment Demand - Water Supply'!C15","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"IF(ABS(SUM(E55:Y55)-('Catchment Demand - Water Supply'!H15-'Catchment Demand - Water Supply'!D15)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":0},{"$f":"'Catchment Demand - Water Supply'!C16","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F16-'Catchment Demand - Water Supply'!$E16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G16-'Catchment Demand - Water Supply'!$F16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H16-'Catchment Demand - Water Supply'!$G16)/5)","v":0},{"$f":"IF(ABS(SUM(E56:Y56)-('Catchment Demand - Water Supply'!H16-'Catchment Demand - Water Supply'!D16)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B17","v":0},{"$f":"'Catchment Demand - Water Supply'!C17","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F17-'Catchment Demand - Water Supply'!$E17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G17-'Catchment Demand - Water Supply'!$F17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H17-'Catchment Demand - Water Supply'!$G17)/5)","v":0},{"$f":"IF(ABS(SUM(E57:Y57)-('Catchment Demand - Water Supply'!H17-'Catchment Demand - Water Supply'!D17)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B18","v":0},{"$f":"'Catchment Demand - Water Supply'!C18","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)","v":0},{"$f":"IF(ABS(SUM(E58:Y58)-('Catchment Demand - Water Supply'!H18-'Catchment Demand - Water Supply'!D18)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B19","v":0},{"$f":"'Catchment Demand - Water Supply'!C19","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"IF(ABS(SUM(E59:Y59)-('Catchment Demand - Water Supply'!H19-'Catchment Demand - Water Supply'!D19)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":0},{"$f":"'Catchment Demand - Water Supply'!C20","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E20-'Catchment Demand - Water Supply'!$D20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F20-'Catchment Demand - Water Supply'!$E20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G20-'Catchment Demand - Water Supply'!$F20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H20-'Catchment Demand - Water Supply'!$G20)/5)","v":0},{"$f":"IF(ABS(SUM(E60:Y60)-('Catchment Demand - Water Supply'!H20-'Catchment Demand - Water Supply'!D20)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B21","v":0},{"$f":"'Catchment Demand - Water Supply'!C21","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"IF(ABS(SUM(E61:Y61)-('Catchment Demand - Water Supply'!H21-'Catchment Demand - Water Supply'!D21)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":0},{"$f":"'Catchment Demand - Water Supply'!C22","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"IF(ABS(SUM(E62:Y62)-('Catchment Demand - Water Supply'!H22-'Catchment Demand - Water Supply'!D22)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":0},{"$f":"'Catchment Demand - Water Supply'!C23","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F23-'Catchment Demand - Water Supply'!$E23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G23-'Catchment Demand - Water Supply'!$F23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H23-'Catchment Demand - Water Supply'!$G23)/5)","v":0},{"$f":"IF(ABS(SUM(E63:Y63)-('Catchment Demand - Water Supply'!H23-'Catchment Demand - Water Supply'!D23)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B24","v":0},{"$f":"'Catchment Demand - Water Supply'!C24","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F24-'Catchment Demand - Water Supply'!$E24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G24-'Catchment Demand - Water Supply'!$F24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H24-'Catchment Demand - Water Supply'!$G24)/5)","v":0},{"$f":"IF(ABS(SUM(E64:Y64)-('Catchment Demand - Water Supply'!H24-'Catchment Demand - Water Supply'!D24)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B25","v":0},{"$f":"'Catchment Demand - Water Supply'!C25","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"IF(ABS(SUM(E65:Y65)-('Catchment Demand - Water Supply'!H25-'Catchment Demand - Water Supply'!D25)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":0},{"$f":"'Catchment Demand - Water Supply'!C26","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F26-'Catchment Demand - Water Supply'!$E26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G26-'Catchment Demand - Water Supply'!$F26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H26-'Catchment Demand - Water Supply'!$G26)/5)","v":0},{"$f":"IF(ABS(SUM(E66:Y66)-('Catchment Demand - Water Supply'!H26-'Catchment Demand - Water Supply'!D26)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B27","v":0},{"$f":"'Catchment Demand - Water Supply'!C27","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E27-'Catchment Demand - Water Supply'!$D27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F27-'Catchment Demand - Water Supply'!$E27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G27-'Catchment Demand - Water Supply'!$F27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H27-'Catchment Demand - Water Supply'!$G27)/5)","v":0},{"$f":"IF(ABS(SUM(E67:Y67)-('Catchment Demand - Water Supply'!H27-'Catchment Demand - Water Supply'!D27)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B28","v":0},{"$f":"'Catchment Demand - Water Supply'!C28","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F28-'Catchment Demand - Water Supply'!$E28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G28-'Catchment Demand - Water Supply'!$F28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H28-'Catchment Demand - Water Supply'!$G28)/5)","v":0},{"$f":"IF(ABS(SUM(E68:Y68)-('Catchment Demand - Water Supply'!H28-'Catchment Demand - Water Supply'!D28)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B29","v":0},{"$f":"'Catchment Demand - Water Supply'!C29","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E29-'Catchment Demand - Water Supply'!$D29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F29-'Catchment Demand - Water Supply'!$E29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G29-'Catchment Demand - Water Supply'!$F29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H29-'Catchment Demand - Water Supply'!$G29)/5)","v":0},{"$f":"IF(ABS(SUM(E69:Y69)-('Catchment Demand - Water Supply'!H29-'Catchment Demand - Water Supply'!D29)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B30","v":0},{"$f":"'Catchment Demand - Water Supply'!C30","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F30-'Catchment Demand - Water Supply'!$E30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G30-'Catchment Demand - Water Supply'!$F30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H30-'Catchment Demand - Water Supply'!$G30)/5)","v":0},{"$f":"IF(ABS(SUM(E70:Y70)-('Catchment Demand - Water Supply'!H30-'Catchment Demand - Water Supply'!D30)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B31","v":0},{"$f":"'Catchment Demand - Water Supply'!C31","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E31-'Catchment Demand - Water Supply'!$D31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F31-'Catchment Demand - Water Supply'!$E31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G31-'Catchment Demand - Water Supply'!$F31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H31-'Catchment Demand - Water Supply'!$G31)/5)","v":0},{"$f":"IF(ABS(SUM(E71:Y71)-('Catchment Demand - Water Supply'!H31-'Catchment Demand - Water Supply'!D31)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B32","v":0},{"$f":"'Catchment Demand - Water Supply'!C32","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"IF(ABS(SUM(E72:Y72)-('Catchment Demand - Water Supply'!H32-'Catchment Demand - Water Supply'!D32)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B33","v":0},{"$f":"'Catchment Demand - Water Supply'!C33","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E33-'Catchment Demand - Water Supply'!$D33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F33-'Catchment Demand - Water Supply'!$E33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G33-'Catchment Demand - Water Supply'!$F33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H33-'Catchment Demand - Water Supply'!$G33)/5)","v":0},{"$f":"IF(ABS(SUM(E73:Y73)-('Catchment Demand - Water Supply'!H33-'Catchment Demand - Water Supply'!D33)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B34","v":0},{"$f":"'Catchment Demand - Water Supply'!C34","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E34-'Catchment Demand - Water Supply'!$D34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F34-'Catchment Demand - Water Supply'!$E34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G34-'Catchment Demand - Water Supply'!$F34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"IF(ABS(SUM(E74:Y74)-('Catchment Demand - Water Supply'!H34-'Catchment Demand - Water Supply'!D34)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":0},{"$f":"'Catchment Demand - Water Supply'!C35","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E35-'Catchment Demand - Water Supply'!$D35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F35-'Catchment Demand - Water Supply'!$E35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G35-'Catchment Demand - Water Supply'!$F35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H35-'Catchment Demand - Water Supply'!$G35)/5)","v":0},{"$f":"IF(ABS(SUM(E75:Y75)-('Catchment Demand - Water Supply'!H35-'Catchment Demand - Water Supply'!D35)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B36","v":0},{"$f":"'Catchment Demand - Water Supply'!C36","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E36-'Catchment Demand - Water Supply'!$D36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F36-'Catchment Demand - Water Supply'!$E36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G36-'Catchment Demand - Water Supply'!$F36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H36-'Catchment Demand - Water Supply'!$G36)/5)","v":0},{"$f":"IF(ABS(SUM(E76:Y76)-('Catchment Demand - Water Supply'!H36-'Catchment Demand - Water Supply'!D36)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B37","v":0},{"$f":"'Catchment Demand - Water Supply'!C37","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E37-'Catchment Demand - Water Supply'!$D37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F37-'Catchment Demand - Water Supply'!$E37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G37-'Catchment Demand - Water Supply'!$F37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H37-'Catchment Demand - Water Supply'!$G37)/5)","v":0},{"$f":"IF(ABS(SUM(E77:Y77)-('Catchment Demand - Water Supply'!H37-'Catchment Demand - Water Supply'!D37)<1),\"\",\"ERROR\")","v":""}]
[null,null,"Total Growth in Demand",null,{"$f":"SUM(E48:E77)","v":0},{"$f":"SUM(F48:F77)","v":30.799999999999997},{"$f":"SUM(G48:G77)","v":30.799999999999997},{"$f":"SUM(H48:H77)","v":30.799999999999997},{"$f":"SUM(I48:I77)","v":30.799999999999997},{"$f":"SUM(J48:J77)","v":30.799999999999997},{"$f":"SUM(K48:K77)","v":35.200000000000003},{"$f":"SUM(L48:L77)","v":35.200000000000003},{"$f":"SUM(M48:M77)","v":35.200000000000003},{"$f":"SUM(N48:N77)","v":35.200000000000003},{"$f":"SUM(O48:O77)","v":35.200000000000003},{"$f":"SUM(P48:P77)","v":39.799999999999997},{"$f":"SUM(Q48:Q77)","v":39.799999999999997},{"$f":"SUM(R48:R77)","v":39.799999999999997},{"$f":"SUM(S48:S77)","v":39.799999999999997},{"$f":"SUM(T48:T77)","v":39.799999999999997},{"$f":"SUM(U48:U77)","v":40.400000000000006},{"$f":"SUM(V48:V77)","v":40.400000000000006},{"$f":"SUM(W48:W77)","v":40.400000000000006},{"$f":"SUM(X48:X77)","v":40.400000000000006},{"$f":"SUM(Y48:Y77)","v":40.400000000000006}]

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

{"sheet":"Sheet1","index":33,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}