{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["NavigationPane","GeneralInput","UnitRates","Unit Rates","CatchmentDemand","ExistTrunkAsset","ExistTrunkAsset- Trans","ExistTrunkAsset- Park","ExistTrunkAsset- SW","FutureTrunkAssets","FutureTrunkAsset- Trans","FutureTrunkAsset- Parks","FutureTrunkAsset- SW","SummaryCostSchedule","CF Projections","Unit Rates-Parks&Comm","Unit Rates-Trans","Unit Rates-SW","Unit Rates-Land","Anticipated Gwth-Resi","Anticipated Gwth-NonRes","CatchmentDemand-Parks & Comm","CatchmentDemand RoadTransport","CatchmentDemand - SW","Sheet1","Calculation Sheet 1 - Growth","Reference Sheet"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":537,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"NavigationPane","index":0,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,2,2,15],[3,5,3,6],[1,2,1,15],[11,7,11,10],[12,7,22,10],[11,12,11,15],[9,3,9,4],[9,13,9,14],[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],[9,7,9,10],[17,2,17,5],[14,12,14,15],[22,2,22,5],[21,2,21,5],[18,2,18,5],[20,2,20,5]]}
[]
[null,null,"Scenic Rim Regional Council"]
[null,null,"Refer to the accompanying User Manual for detailed instructions on how to use the Spreadsheet"]
[]
[]
[null,"Version No",null,3,null,"Date","20.06.18",null,null,"Author ","Kanan Saraiya",null,null,null,null,null," "]
[]
[null,"Comments",null,"Version endorsed for adoption"]
[]
[null,null,null,"Inputs",null,null,null,"Calculation",null,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,"Unit Rates",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,"Demand Forecast"]
[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,"Current Infrastructure (& Catchments Served)"]
[null,null,"Proposed Infrastructure (& Catchments Served)"]
[]
[]
[]
[]
[]
[null,null,"Appendix C - Schedule of works model V11Feb2016"]

{"sheet":"GeneralInput","index":1,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,0,1,8],[3,0,3,8],[24,1,29,1],[20,1,22,1],[5,1,5,2],[15,1,15,2],[11,1,11,2]]}
[]
[{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
["Return to Navigation Pane"]
["General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2014,null,"population projections were undertaken in Dec 2014 & financial asset register for 30 June 2014"]
[null,null,null,null,null,null,{"$f":"YEAR","v":2014}]
[null,null,"Term (between 15 and 30 years)",null,"TERM",null,17]
[]
[null,"Application of Discounted Cash flow"]
[null,null," "]
[null,null,"Calculate charges using Discounted Cash flow? (Y/N)",null,"DCFTRIGGER",null,"Yes"]
[]
[null,"General Financial Inputs"]
[]
[null,"Discount Rate (WACC):"]
[null,null,"Average 10 Year Bond Rate",null,"TenYr",null,3.3700000000000001E-2,null,"recommended by QTC1, sum of (2.3823% + 0.99%) as at 23 May 2016"]
[]
[null,"Option 1 ","Basic Margin on 10 Yr. Bond Rate",null,"Margin",null,3.5000000000000003E-2,null,"3.5% is the baseline figure quoted in LG Bulletin 06/01"]
[]
[null,null,"WACC:",null,"WACC1",null,{"$f":"G19+G21","v":6.8700000000000011E-2}]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr"]
[null,null,"Market Risk Premium",null,"Risk",null,0.06]
[null,null,"Asset Beta",null,"AssetBeta"]
[null,null,"Cost of Debt",null,"Debt"]
[]
[null,null,"WACC:",null,"WACC2",null,{"$f":"(G25*G28)+(G19+(G27*G26)*(1-G25))","v":3.3700000000000001E-2}]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC1",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":6.8700000000000011E-2}]
[]
[null,null,"Charge Factor",null,"ChargeFactor",null,"50%, 60% & 65%",null,"50% (2018-2021), 60% (2022 - 2026) & 65% (2027 - 2031) collection"]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,3.8699999999999998E-2,null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 17, Index 3101)"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2014},null,107,null,"Roads and Bridges Index (ABS 6427, Table 17, Index 3101)"]
[null,null,null,null,{"$f":"E39-1","v":2013},null,104.5]
[null,null,null,null,{"$f":"E40-1","v":2012},null,102.5]
[null,null,null,null,2011,null,100.3]
[null,null,null,null,2010,null,96.6]
[null,null,null,null,2009,null,95.2]
[null,null,null,null,2008,null,91.8]
[]
[null,null,"Land Escalation",null,"LandInd",null,2.7E-2,null,"10 year average escalation of unimproved capital value for land OR 10 year average of the CPI"]
[]
[null,null,"Charges Escalation Rate",null,"Chargeind",null,1.027E-2,null,"escalation rate of infrastructure charges as at 30/06/2014"]
[null,null,null,null,null,null,{"$f":"Chargeind","v":1.027E-2}]

{"sheet":"UnitRates","index":2,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":true,"merged":[[3,1,3,3],[1,1,1,3]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[]
[null,"Unit Rates"]
[]
[null,"Land Cost",null,"Transportation"]
[]
[]
[null,"Stormwater",null,"Parks & Community Facilities"]

{"sheet":"Unit Rates","index":3,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,1,3,3],[1,1,1,3]]}
[]
[null,"Insert Organisations Name Here"]
["Return to Navigation Pane"]
[null,"Unit Rates"]
[]
[null,"Land Cost",null,"Transportation"]
[]
[]
[]
[null,"Stormwater",null,"Parks & Community Facilities"]

{"sheet":"CatchmentDemand","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":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[]
[null,"Demand Forecast"]
[]
[null,"Anticpated Growth Residential",null,"Anticpated Growth - NON Residential"]
[]
[null,null,null,"Transportation"]
[null,"Stormwater"]
[null,null,null,"Parks & Community Facilities"]

{"sheet":"ExistTrunkAsset","index":5,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[]
[null,"Existing Trunk Assets"]
[]
[null,null,null,"Transportation"]
[null,"Stormwater"]
[null,null,null,"Parks & Community Facilities"]

{"sheet":"ExistTrunkAsset- Trans","index":6,"n_rows":2655,"n_cols":46,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[1,1,1,20],[2,1,2,20],[7,1,7,2],[9,24,9,29],[10,1,10,8],[10,9,10,11],[10,17,10,20],[10,12,10,16],[10,21,10,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,27,11,27],[10,28,11,28],[4,1,4,20],[11,5,11,8],[9,39,9,45],[9,31,9,37],[10,31,11,31],[10,32,11,32],[10,33,11,33],[10,41,11,41],[10,35,11,35],[10,36,11,36],[10,34,11,34],[10,29,11,29],[10,42,11,42],[10,43,11,43],[10,45,11,45],[10,44,11,44],[10,37,11,37],[10,39,11,39],[10,40,11,40]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Transport"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'CatchmentDemand RoadTransport'!$C8","v":"Beaudesert PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C9","v":"Kooralbyn PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C10","v":"Canungra PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C11","v":"Kalbar PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C12","v":"Boonah PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C13","v":"Outside priority infrastructure area (total)"},null,{"$f":"Y11","v":"Beaudesert PIA"},"Kooralbyn PIA","Canungra PIA","Kalbar PIA","Boonah PIA","Outside priority infrastructure area (total)","TOTALS",null,{"$f":"Y11","v":"Beaudesert PIA"},"Kooralbyn PIA","Canungra PIA","Kalbar PIA","Boonah PIA","Outside priority infrastructure area (total)","Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description",null,null,null,"Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (mt) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Y13+1","v":2},{"$f":"Z13+1","v":3},4,5,6]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,"Street Address","Location","From Node","To Node",null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(Y11,Roadcatch,6,FALSE),\"\")","v":47790},3552,5592,2670,9366,101368,null,{"$f":"Y14","v":47790},3552,5592,2670,9366,101368,null,null,{"$f":"SUM(AN15:AN2655)","v":23048881.969999999},{"$f":"SUM(AO15:AO2655)","v":4833194},{"$f":"SUM(AP15:AP2655)","v":1166120.48},{"$f":"SUM(AQ15:AQ2655)","v":1285627},{"$f":"SUM(AR15:AR2655)","v":6898685},105778860,{"$f":"SUM(AT15:AT2448)","v":0}]
[null,"RU-001180",2874,"Formation Financial","Brookland Rd - Formation","Brookland Rd","Allenview","Change","Barnes Rd",null,null,"4B",{"$f":"IF(J15=RoadTYPE1,VLOOKUP(L15,Roadunitrates1,2,FALSE),IF(J15=ROADTYPE2,VLOOKUP(L15,Roadunitrates2,2,FALSE),0))","v":0},12785,null,{"$f":"IF(O15=\"\",1,VLOOKUP(O15,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N15=\"\",\"\",N15*P15)","v":12785},null,1530,{"$f":"IF(R15=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T15=\"\",0,T15*10000*S15)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V15,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q15+U15)*W15,0)","v":12785},null,null,null,null,null,"y",null,{"$f":"IF(Y15=\"y\",AF$14,IF(AND(Y15>0,Y15<=1),Y15*AF$14,\"\"))","v":""},{"$f":"IF(Z15=\"y\",AG$14,IF(AND(Z15>0,Z15<=1),Z15*AG$14,\"\"))","v":""},{"$f":"IF(AA15=\"y\",AH$14,IF(AND(AA15>0,AA15<=1),AA15*AH$14,\"\"))","v":""},{"$f":"IF(AB15=\"y\",AI$14,IF(AND(AB15>0,AB15<=1),AB15*AI$14,\"\"))","v":""},{"$f":"IF(AC15=\"y\",AJ$14,IF(AND(AC15>0,AC15<=1),AC15*AJ$14,\"\"))","v":""},{"$f":"IF(AD15=\"y\",AK$14,IF(AND(AD15>0,AD15<=1),AD15*AK$14,\"\"))","v":101368},{"$f":"SUM(AF15:AK15)","v":101368},null,{"$f":"IF(AF15=\"\",\"\",(AF15/$AL15)*$X15)","v":""},{"$f":"IF(AG15=\"\",\"\",(AG15/$AL15)*$X15)","v":""},{"$f":"IF(AH15=\"\",\"\",(AH15/$AL15)*$X15)","v":""},{"$f":"IF(AI15=\"\",\"\",(AI15/$AL15)*$X15)","v":""},{"$f":"IF(AJ15=\"\",\"\",(AJ15/$AL15)*$X15)","v":""},{"$f":"IF(AK15=\"\",\"\",(AK15/$AL15)*$X15)","v":12785},{"$f":"IF(SUM(AN15:AS15)=X15,\"\",\"ERROR\")","v":""}]
[null,"RS-000391",2874,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","Change","Barnes Rd",null,null,"4B",0,79311,null,1,{"$f":"IF(N16=\"\",\"\",N16*P16)","v":79311},null,1530,{"$f":"IF(R16=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T16=\"\",0,T16*10000*S16)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V16,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q16+U16)*W16,0)","v":79311},null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",79311,""]
[null,"RP-000415",2874,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","Change","Barnes Rd",null,null,"4B",0,244920,null,1,244920,null,1530,{"$f":"IF(R17=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V17,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},244920,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",244920,""]
[null,"RC-000137",136,"Culvert Financial","Brookland Rd","Brookland Rd","Allenview","Allan Ck Rd",null,null,null,"4B",{"$f":"IF(J18=RoadTYPE1,VLOOKUP(L18,Roadunitrates1,2,FALSE),IF(J18=ROADTYPE2,VLOOKUP(L18,Roadunitrates2,2,FALSE),0))","v":0},23675,null,{"$f":"IF(O18=\"\",1,VLOOKUP(O18,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N18=\"\",\"\",N18*P18)","v":23675},null,2,{"$f":"IF(R18=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T18=\"\",0,T18*10000*S18)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V18,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q18+U18)*W18,0)","v":23675},null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",23675,""]
[null,"RC-000138",137,"Culvert Financial","Brookland Rd","Brookland Rd","Allenview","Allan Ck Rd",null,null,null,"4B",0,25995,null,1,25995,null,2,{"$f":"IF(R19=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V19,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25995,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25995,""]
[null,"RU-001181",2873,"Formation Financial","Brookland Rd - Formation","Brookland Rd","Allenview","Barnes Rd","Change",null,null,"4B",0,13423,null,1,13423,null,1600,{"$f":"IF(R20=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V20,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13423,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",13423,""]
[null,"RS-000392",2873,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","Barnes Rd","Change",null,null,"4B",0,70312,null,1,70312,null,1600,{"$f":"IF(R21=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V21,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},70312,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",70312,""]
[null,"RP-000416",2873,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","Barnes Rd","Change",null,null,"4B",0,314295,null,1,314295,null,1600,{"$f":"IF(R22=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V22,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},314295,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",314295,""]
[null,"RS-000393",2872,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","Change","3.92 Saville Rd",null,null,"4B",0,20149,null,1,20149,null,180,{"$f":"IF(R23=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V23,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20149,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",20149,""]
[null,"RP-000417",2872,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","Change","3.92 Saville Rd",null,null,"4B",0,62222,null,1,62222,null,180,{"$f":"IF(R24=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V24,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},62222,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",62222,""]
[null,"RU-001182",2872,"Formation Financial","Brookland Rd - Formation","Brookland Rd","Allenview","Change","Seal Change",null,null,"4B",0,13363,null,1,13363,null,180,{"$f":"IF(R25=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V25,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13363,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",13363,""]
[null,"RS-003885",20130,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","Seal Change","3.92 Saville Rd",null,null,"4B",0,2223,null,1,2223,null,135,{"$f":"IF(R26=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V26,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2223,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2223,""]
[null,"RP-004581",20130,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","Seal Change","3.92 Saville Rd",null,null,"4B",0,9119,null,1,9119,null,135,{"$f":"IF(R27=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V27,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9119,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",9119,""]
[null,"RU-001183",2871,"Formation Financial","Brookland Rd - Formation","Brookland Rd","Allenview","Saville Rd","Change",null,null,"4B",0,41126,null,1,41126,null,900,{"$f":"IF(R28=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V28,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41126,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",41126,""]
[null,"RS-000394",2871,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","3.92 Saville Rd","Change",null,null,"4B",0,44294,null,1,44294,null,865,{"$f":"IF(R29=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V29,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44294,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",44294,""]
[null,"RP-000418",2871,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","3.92 Saville Rd","Change",null,null,"4B",0,150460,null,1,150460,null,865,{"$f":"IF(R30=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V30,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},150460,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",150460,""]
[null,"BF-074923",2871,"Bridge Timber Fin","Ferguson Reserve Bridge","Brookland Rd","Allenview",null,null,null,null,"4B",0,193458,null,1,193458,null,16,{"$f":"IF(R31=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V31,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},193458,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",193458,""]
[null,"RC-000139",138,"Culvert Financial","Brookland Rd","Brookland Rd","Allenview","Allan Ck Rd",null,null,null,"4B",0,11482,null,1,11482,null,1,{"$f":"IF(R32=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V32,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11482,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",11482,""]
[null,"RU-001184",2870,"Formation Financial","Brookland Rd - Formation","Brookland Rd","Allenview","Change","Change",null,null,"4B",0,29792,null,1,29792,null,745,{"$f":"IF(R33=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V33,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29792,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",29792,""]
[null,"RS-000395",2870,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","Change","Change",null,null,"4B",0,25669,null,1,25669,null,745,{"$f":"IF(R34=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V34,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25669,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25669,""]
[null,"RP-000419",2870,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","Change","Change",null,null,"4B",0,128811,null,1,128811,null,745,{"$f":"IF(R35=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V35,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},128811,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",128811,""]
[null,"RC-000140",139,"Culvert Financial","Brookland Rd","Brookland Rd","Allenview","Allan Ck Rd",null,null,null,"4B",0,25979,null,1,25979,null,2,{"$f":"IF(R36=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V36,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25979,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25979,""]
[null,"RU-001185",2869,"Formation Financial","Brookland Rd - Formation","Brookland Rd","Allenview","Change","Change",null,null,"4B",0,46413,null,1,46413,null,1000,{"$f":"IF(R37=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V37,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46413,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",46413,""]
[null,"RS-000396",2869,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","Change","Change",null,null,"4B",0,54986,null,1,54986,null,1000,{"$f":"IF(R38=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V38,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},54986,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",54986,""]
[null,"RP-000420",2869,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","Change","Change",null,null,"4B",0,197586,null,1,197586,null,1000,{"$f":"IF(R39=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V39,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},197586,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",197586,""]
[null,"RC-000141",140,"Culvert Financial","Brookland Rd","Brookland Rd","Allenview","Allan Ck Rd",null,null,null,"4B",0,9407,null,1,9407,null,1,{"$f":"IF(R40=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V40,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9407,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",9407,""]
[null,"RU-001186",2868,"Formation Financial","Brookland Rd - Formation","Brookland Rd","Allenview","Change","Undullah Rd",null,null,"4B",0,28160,null,1,28160,null,565,{"$f":"IF(R41=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V41,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28160,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",28160,""]
[null,"RS-000397",2868,"Seal Financial Asset","Brookland Rd - Seal","Brookland Rd","Allenview","Change","Undullah Rd",null,null,"4B",0,30253,null,1,30253,null,565,{"$f":"IF(R42=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V42,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30253,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",30253,""]
[null,"RP-000421",2868,"Sealed Road Financia","Brookland Rd","Brookland Rd","Allenview","Change","Undullah Rd",null,null,"4B",0,131120,null,1,131120,null,565,{"$f":"IF(R43=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V43,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},131120,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",131120,""]
[null,"RC-000142",141,"Culvert Financial","Brookland Rd","Brookland Rd","Allenview","Allan Ck Rd",null,null,null,"4B",0,14017,null,1,14017,null,1,{"$f":"IF(R44=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V44,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14017,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",14017,""]
[null,"RU-000090",10516,"Formation Financial","Charlwood Rd - Formation","Charlwood Rd","Aratula","Cunningham Hwy","Change",null,null,"4B",0,19982,null,1,19982,null,200,{"$f":"IF(R45=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V45,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19982,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",19982,""]
[null,"RP-003099",10516,"Sealed Road Financia","Charlwood Rd","Charlwood Rd","Aratula","Cunningham Hwy","Change",null,null,"4B",0,52703,null,1,52703,null,200,{"$f":"IF(R46=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V46,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},52703,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",52703,""]
[null,"RC-004271",10516,"Culvert Financial","Charlwood Rd","Charlwood Rd","Aratula",null,null,null,null,"4B",0,12375,null,1,12375,null,0,{"$f":"IF(R47=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V47,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12375,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",12375,""]
[null,"RU-000093",10515,"Formation Financial","Charlwood Rd - Formation","Charlwood Rd","Aratula","Change","1.28 Jensen",null,null,"4B",0,61747,null,1,61747,null,1430,{"$f":"IF(R48=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V48,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},61747,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",61747,""]
[null,"RP-003100",10515,"Sealed Road Financia","Charlwood Rd","Charlwood Rd","Aratula","Change","1.28 Jensen",null,null,"4B",0,218002,null,1,218002,null,1430,{"$f":"IF(R49=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V49,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},218002,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",218002,""]
[null,"RF-000307","MAIN ROAD","Footpath Financial","Cunningham Highway","Cunningham Highway","Aratula","00= Elizabeth St to South",null,null,null,"NA",0,4794,null,1,4794,null,0,{"$f":"IF(R50=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V50,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4794,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4794,""]
[null,"RF-000306","MAIN ROAD","Footpath Financial","Cunningham Highway","Cunningham Highway","Aratula","00=Elizabeth St to North",null,null,null,"NA",0,7632,null,1,7632,null,0,{"$f":"IF(R51=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V51,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7632,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7632,""]
[null,"RU-000909",2492,"Formation Financial","Albert St - Formation","Albert St","Beaudesert","Brisbane St","Anna St",null,null,"4A",0,4133,null,1,4133,null,160,{"$f":"IF(R52=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V52,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4133,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4133,"","","","","",""]
[null,"RK-000010",2492,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St","Beaudesert","Brisbane St","Anna St",null,null,"4A",0,18270,null,1,18270,null,160,{"$f":"IF(R53=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V53,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18270,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18270,"","","","","",""]
[null,"RK-000011",2492,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St","Beaudesert","Brisbane St","Anna St",null,null,"4A",0,20880,null,1,20880,null,160,{"$f":"IF(R54=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V54,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20880,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20880,"","","","","",""]
[null,"RS-000013",2492,"Seal Financial Asset","Albert St - Seal","Albert St","Beaudesert","Brisbane St","Anna St",null,null,"4A",0,32127,null,1,32127,null,160,{"$f":"IF(R55=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V55,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32127,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,32127,"","","","","",""]
[null,"RP-000014",2492,"Sealed Road Financia","Albert St","Albert St","Beaudesert","Brisbane St","Anna St",null,null,"4A",0,102631,null,1,102631,null,160,{"$f":"IF(R56=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V56,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},102631,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,102631,"","","","","",""]
[null,"RU-000910",2491,"Formation Financial","Albert St - Formation","Albert St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,4986,null,1,4986,null,195,{"$f":"IF(R57=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V57,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4986,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4986,"","","","","",""]
[null,"RK-000012",2491,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,25520,null,1,25520,null,195,{"$f":"IF(R58=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V58,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25520,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25520,"","","","","",""]
[null,"RK-000013",2491,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,25520,null,1,25520,null,195,{"$f":"IF(R59=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V59,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25520,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25520,"","","","","",""]
[null,"RS-000014",2491,"Seal Financial Asset","Albert St - Seal","Albert St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,38603,null,1,38603,null,195,{"$f":"IF(R60=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V60,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38603,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,38603,"","","","","",""]
[null,"RP-000015",2491,"Sealed Road Financia","Albert St","Albert St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,123825,null,1,123825,null,195,{"$f":"IF(R61=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V61,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},123825,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,123825,"","","","","",""]
[null,"RU-000911",2490,"Formation Financial","Albert St - Formation","Albert St","Beaudesert","Duckett St","William St",null,null,"4A",0,3226,null,1,3226,null,125,{"$f":"IF(R62=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V62,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3226,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3226,"","","","","",""]
[null,"RK-001968",2490,"Kerb Financial Asset","Albert St","Albert St","Beaudesert","Duckett St","William St",null,null,"4A",0,15080,null,1,15080,null,125,{"$f":"IF(R63=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V63,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15080,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15080,"","","","","",""]
[null,"RK-001969",2490,"Kerb Financial Asset","Albert St","Albert St","Beaudesert","Duckett St","William St",null,null,"4A",0,16820,null,1,16820,null,125,{"$f":"IF(R64=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V64,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16820,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,16820,"","","","","",""]
[null,"RS-000015",2490,"Seal Financial Asset","Albert St - Seal","Albert St","Beaudesert","Duckett St","William St",null,null,"4A",0,24704,null,1,24704,null,125,{"$f":"IF(R65=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V65,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24704,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,24704,"","","","","",""]
[null,"RP-000016",2490,"Sealed Road Financia","Albert St","Albert St","Beaudesert","Duckett St","William St",null,null,"4A",0,80102,null,1,80102,null,125,{"$f":"IF(R66=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V66,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},80102,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,80102,"","","","","",""]
[null,"RU-000912",2489,"Formation Financial","Albert St - Formation","Albert St","Beaudesert","William St","Tina St",null,null,"4A",0,1349,null,1,1349,null,70,{"$f":"IF(R67=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V67,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1349,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1349,"","","","","",""]
[null,"RK-000014",2489,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St","Beaudesert","William St","Tina St",null,null,"4A",0,4400,null,1,4400,null,70,{"$f":"IF(R68=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V68,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4400,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4400,"","","","","",""]
[null,"RK-000015",2489,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St","Beaudesert","William St","Tina St",null,null,"4A",0,9860,null,1,9860,null,70,{"$f":"IF(R69=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V69,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9860,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9860,"","","","","",""]
[null,"RS-000016",2489,"Seal Financial Asset","Albert St - Seal","Albert St","Beaudesert","William St","Tina St",null,null,"4A",0,10849,null,1,10849,null,70,{"$f":"IF(R70=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V70,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10849,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10849,"","","","","",""]
[null,"RP-000017",2489,"Sealed Road Financia","Albert St","Albert St","Beaudesert","William St","Tina St",null,null,"4A",0,33501,null,1,33501,null,70,{"$f":"IF(R71=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V71,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33501,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,33501,"","","","","",""]
[null,"RF-000001",2492,"Footpath Financial","Albert St E Bnd P/B","Albert St E Bnd P/B","Beaudesert","Brisbane St","Anna St",null,null,"4A",0,28800,null,1,28800,null,0,{"$f":"IF(R72=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V72,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28800,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,28800,"","","","","",""]
[null,"RF-000002",2490,"Footpath Financial","Albert St E Bnd P/B","Albert St E Bnd P/B","Beaudesert","Duckett St","William St",null,null,"4A",0,15894,null,1,15894,null,0,{"$f":"IF(R73=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V73,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15894,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15894,"","","","","",""]
[null,"RF-000004",8106,"Footpath Financial","Albert St E Bnd P/B","Albert St E Bnd P/B","Beaudesert","Ecole St","Arthur St",null,null,"4A",0,10080,null,1,10080,null,0,{"$f":"IF(R74=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V74,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10080,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10080,"","","","","",""]
[null,"RF-000007",8111,"Footpath Financial","Albert St E Bnd P/B","Albert St E Bnd P/B","Beaudesert","Mitchell St","Boundary St",null,null,"4A",0,20340,null,1,20340,null,0,{"$f":"IF(R75=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V75,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20340,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20340,"","","","","",""]
[null,"RF-000008",8111,"Footpath Financial","Albert St E Bnd P/B","Albert St E Bnd P/B","Beaudesert","Mitchell St","Boundary St",null,null,"4A",0,203,null,1,203,null,0,{"$f":"IF(R76=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V76,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},203,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,203,"","","","","",""]
[null,"RF-000003",8104,"Footpath Financial","Albert St E Bnd P/B","Albert St E Bnd P/B","Beaudesert","Tina St","Ecole St",null,null,"4A",0,28440,null,1,28440,null,0,{"$f":"IF(R77=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V77,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28440,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,28440,"","","","","",""]
[null,"RU-000913",8104,"Formation Financial","Albert St E Bnd P/L - Formation","Albert St E Bnd P/L","Beaudesert","Tina St","Ecole St",null,null,"4A",0,1506,null,1,1506,null,163,{"$f":"IF(R78=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V78,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1506,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1506,"","","","","",""]
[null,"RK-000017",8104,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St E Bnd P/L","Beaudesert","Tina St","Ecole St",null,null,"4A",0,21460,null,1,21460,null,163,{"$f":"IF(R79=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V79,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21460,"y",null,null,null,null,null,null,{"$f":"IF(Y79=\"y\",AF$14,IF(AND(Y79>0,Y79<=1),Y79*AF$14,\"\"))","v":47790},{"$f":"IF(Z79=\"y\",AG$14,IF(AND(Z79>0,Z79<=1),Z79*AG$14,\"\"))","v":""},{"$f":"IF(AA79=\"y\",AH$14,IF(AND(AA79>0,AA79<=1),AA79*AH$14,\"\"))","v":""},{"$f":"IF(AB79=\"y\",AI$14,IF(AND(AB79>0,AB79<=1),AB79*AI$14,\"\"))","v":""},{"$f":"IF(AC79=\"y\",AJ$14,IF(AND(AC79>0,AC79<=1),AC79*AJ$14,\"\"))","v":""},{"$f":"IF(AD79=\"y\",AK$14,IF(AND(AD79>0,AD79<=1),AD79*AK$14,\"\"))","v":""},{"$f":"SUM(AF79:AK79)","v":47790},null,{"$f":"IF(AF79=\"\",\"\",(AF79/$AL79)*$X79)","v":21460},{"$f":"IF(AG79=\"\",\"\",(AG79/$AL79)*$X79)","v":""},{"$f":"IF(AH79=\"\",\"\",(AH79/$AL79)*$X79)","v":""},{"$f":"IF(AI79=\"\",\"\",(AI79/$AL79)*$X79)","v":""},{"$f":"IF(AJ79=\"\",\"\",(AJ79/$AL79)*$X79)","v":""},{"$f":"IF(AK79=\"\",\"\",(AK79/$AL79)*$X79)","v":""},{"$f":"IF(SUM(AN79:AS79)=X79,\"\",\"ERROR\")","v":""}]
[null,"RS-000017",8104,"Seal Financial Asset","Albert St E Bnd P/L - Seal","Albert St E Bnd P/L","Beaudesert","Tina St","Ecole St",null,null,"4A",0,5977,null,1,5977,null,163,{"$f":"IF(R80=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R80,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V80,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5977,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5977,"","","","","",""]
[null,"RP-000018",8104,"Sealed Road Financia","Albert St E Bnd P/L","Albert St E Bnd P/L","Beaudesert","Tina St","Ecole St",null,null,"4A",0,21373,null,1,21373,null,163,{"$f":"IF(R81=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V81,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21373,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21373,"","","","","",""]
[null,"RU-000914",8106,"Formation Financial","Albert St E Bnd P/L - Formation","Albert St E Bnd P/L","Beaudesert","Ecole St","Arthur St",null,null,"4A",{"$f":"IF(J82=RoadTYPE1,VLOOKUP(L82,Roadunitrates1,2,FALSE),IF(J82=ROADTYPE2,VLOOKUP(L82,Roadunitrates2,2,FALSE),0))","v":0},893,null,{"$f":"IF(O82=\"\",1,VLOOKUP(O82,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N82=\"\",\"\",N82*P82)","v":893},null,58,{"$f":"IF(R82=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R82,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T82=\"\",0,T82*10000*S82)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V82,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q82+U82)*W82,0)","v":893},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,893,"","","","","",""]
[null,"RK-000018",8106,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St E Bnd P/L","Beaudesert","Ecole St","Arthur St",null,null,"4A",0,6090,null,1,6090,null,58,{"$f":"IF(R83=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V83,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6090,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6090,"","","","","",""]
[null,"RS-000018",8106,"Seal Financial Asset","Albert St E Bnd P/L - Seal","Albert St E Bnd P/L","Beaudesert","Ecole St","Arthur St",null,null,"4A",0,2127,null,1,2127,null,58,{"$f":"IF(R84=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V84,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2127,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2127,"","","","","",""]
[null,"RP-000019",8106,"Sealed Road Financia","Albert St E Bnd P/L","Albert St E Bnd P/L","Beaudesert","Ecole St","Arthur St",null,null,"4A",0,7605,null,1,7605,null,58,{"$f":"IF(R85=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V85,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7605,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7605,"","","","","",""]
[null,"RU-000915",8108,"Formation Financial","Albert St E Bnd P/L - Formation","Albert St E Bnd P/L","Beaudesert","Arthur St","Hart St",null,null,"4A",0,10303,null,1,10303,null,223,{"$f":"IF(R86=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V86,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10303,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10303,"","","","","",""]
[null,"RK-000019",8108,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St E Bnd P/L","Beaudesert","Arthur St","Hart St",null,null,"4A",0,30160,null,1,30160,null,223,{"$f":"IF(R87=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V87,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30160,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30160,"","","","","",""]
[null,"RS-000019",8108,"Seal Financial Asset","Albert St E Bnd P/L - Seal","Albert St E Bnd P/L","Beaudesert","Arthur St","Hart St",null,null,"4A",0,8177,null,1,8177,null,223,{"$f":"IF(R88=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V88,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8177,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8177,"","","","","",""]
[null,"RP-000020",8108,"Sealed Road Financia","Albert St E Bnd P/L","Albert St E Bnd P/L","Beaudesert","Arthur St","Hart St",null,null,"4A",0,29240,null,1,29240,null,223,{"$f":"IF(R89=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V89,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29240,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29240,"","","","","",""]
[null,"RU-000916",8110,"Formation Financial","Albert St E Bnd P/L - Formation","Albert St E Bnd P/L","Beaudesert","Hart St","Mitchell St",null,null,"4A",0,2735,null,1,2735,null,111,{"$f":"IF(R90=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V90,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2735,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2735,"","","","","",""]
[null,"RK-000020",8110,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St E Bnd P/L","Beaudesert","Hart St","Mitchell St",null,null,"4A",0,14210,null,1,14210,null,111,{"$f":"IF(R91=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V91,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14210,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14210,"","","","","",""]
[null,"RS-000020",8110,"Seal Financial Asset","Albert St E Bnd P/L - Seal","Albert St E Bnd P/L","Beaudesert","Hart St","Mitchell St",null,null,"4A",0,4070,null,1,4070,null,111,{"$f":"IF(R92=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V92,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4070,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4070,"","","","","",""]
[null,"RP-000021",8110,"Sealed Road Financia","Albert St E Bnd P/L","Albert St E Bnd P/L","Beaudesert","Hart St","Mitchell St",null,null,"4A",0,14554,null,1,14554,null,111,{"$f":"IF(R93=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V93,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14554,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14554,"","","","","",""]
[null,"RU-000917",8111,"Formation Financial","Albert St E Bnd P/L - Formation","Albert St E Bnd P/L","Beaudesert","Mitchell St","Boundary St",null,null,"4A",0,1848,null,1,1848,null,120,{"$f":"IF(R94=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V94,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1848,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1848,"","","","","",""]
[null,"RK-000021",8111,"Kerb Financial Asset","Albert St E Bnd P/B","Albert St E Bnd P/L","Beaudesert","Mitchell St","Boundary St",null,null,"4A",0,14210,null,1,14210,null,120,{"$f":"IF(R95=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V95,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14210,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14210,"","","","","",""]
[null,"RS-000021",8111,"Seal Financial Asset","Albert St E Bnd P/L - Seal","Albert St E Bnd P/L","Beaudesert","Mitchell St","Boundary St",null,null,"4A",0,4400,null,1,4400,null,120,{"$f":"IF(R96=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V96,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4400,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4400,"","","","","",""]
[null,"RP-000022",8111,"Sealed Road Financia","Albert St E Bnd P/L","Albert St E Bnd P/L","Beaudesert","Mitchell St","Boundary St",null,null,"4A",0,15734,null,1,15734,null,120,{"$f":"IF(R97=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V97,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15734,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15734,"","","","","",""]
[null,"RF-000250",null,"Footpath Financial","Albert St E Bnd P/B","Albert St East Bnd P/B","Beaudesert","Tina St","Albert Gardens",null,null,"4A",0,54000,null,1,54000,null,0,{"$f":"IF(R98=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V98,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},54000,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,54000,"","","","","",""]
[null,"RU-000918",8105,"Formation Financial","Albert St W Bnd P/B - Formation","Albert St W Bnd P/B","Beaudesert","Tina St","Ecole St",null,null,"4B",0,10481,null,1,10481,null,713,{"$f":"IF(R99=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V99,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10481,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10481,"","","","","",""]
[null,"RK-000027",8105,"Kerb Financial Asset","Albert St W Bnd P/B","Albert St W Bnd P/B","Beaudesert","Tina St","Ecole St",null,null,"4B",0,21460,null,1,21460,null,713,{"$f":"IF(R100=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V100,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21460,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21460,"","","","","",""]
[null,"RS-000025",8105,"Seal Financial Asset","Albert St W Bnd P/B - Seal","Albert St W Bnd P/B","Beaudesert","Tina St","Ecole St",null,null,"4B",0,49197,null,1,49197,null,713,{"$f":"IF(R101=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V101,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49197,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,49197,"","","","","",""]
[null,"RP-000025",8105,"Sealed Road Financia","Albert St W Bnd P/B","Albert St W Bnd P/B","Beaudesert","Tina St","Ecole St",null,null,"4B",0,159356,null,1,159356,null,713,{"$f":"IF(R102=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V102,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},159356,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,159356,"","","","","",""]
[null,"RU-000919",8107,"Formation Financial","Albert St W Bnd P/B - Formation","Albert St W Bnd P/B","Beaudesert","Ecole St","Arthur St",null,null,"4B",0,487,null,1,487,null,58,{"$f":"IF(R103=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V103,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},487,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,487,"","","","","",""]
[null,"RK-000028",8107,"Kerb Financial Asset","Albert St W Bnd P/B","Albert St W Bnd P/B","Beaudesert","Ecole St","Arthur St",null,null,"4B",0,6090,null,1,6090,null,58,{"$f":"IF(R104=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V104,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6090,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6090,"","","","","",""]
[null,"RS-000026",8107,"Seal Financial Asset","Albert St W Bnd P/B - Seal","Albert St W Bnd P/B","Beaudesert","Ecole St","Arthur St",null,null,"4B",0,4002,null,1,4002,null,58,{"$f":"IF(R105=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V105,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4002,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4002,"","","","","",""]
[null,"RP-000026",8107,"Sealed Road Financia","Albert St W Bnd P/B","Albert St W Bnd P/B","Beaudesert","Ecole St","Arthur St",null,null,"4B",0,12963,null,1,12963,null,58,{"$f":"IF(R106=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V106,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12963,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12963,"","","","","",""]
[null,"RU-000920",8109,"Formation Financial","Albert St W Bnd P/B - Formation","Albert St W Bnd P/B","Beaudesert","Arthur St","End Parking Lane",null,null,"4B",0,1025,null,1,1025,null,122,{"$f":"IF(R107=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V107,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1025,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1025,"","","","","",""]
[null,"RK-000029",8109,"Kerb Financial Asset","Albert St W Bnd P/B","Albert St W Bnd P/B","Beaudesert","Arthur St","End Parking Lane",null,null,"4B",0,30160,null,1,30160,null,122,{"$f":"IF(R108=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V108,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30160,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30160,"","","","","",""]
[null,"RS-000027",8109,"Seal Financial Asset","Albert St W Bnd P/B - Seal","Albert St W Bnd P/B","Beaudesert","Arthur St","End Parking Lane",null,null,"4B",0,8418,null,1,8418,null,122,{"$f":"IF(R109=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V109,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8418,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8418,"","","","","",""]
[null,"RP-000027",8109,"Sealed Road Financia","Albert St W Bnd P/B","Albert St W Bnd P/B","Beaudesert","Arthur St","End Parking Lane",null,null,"4B",0,27267,null,1,27267,null,122,{"$f":"IF(R110=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V110,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27267,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,27267,"","","","","",""]
[null,"RF-000015",8191,"Footpath Financial","Anna St","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,42588,null,1,42588,null,0,{"$f":"IF(R111=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V111,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},42588,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,42588,"","","","","",""]
[null,"RF-000016",8191,"Footpath Financial","Anna St","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,37596,null,1,37596,null,0,{"$f":"IF(R112=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V112,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37596,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,37596,"","","","","",""]
[null,"RF-000017",8191,"Footpath Financial","Anna St","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,20048,null,1,20048,null,0,{"$f":"IF(R113=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V113,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20048,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20048,"","","","","",""]
[null,"RF-000018",8193,"Footpath Financial","Anna St","Anna St","Beaudesert","William St","Albert St",null,null,"4B",0,17597,null,1,17597,null,0,{"$f":"IF(R114=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V114,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17597,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,17597,"","","","","",""]
[null,"RF-000019",8193,"Footpath Financial","Anna St","Anna St","Beaudesert","William St","Albert St",null,null,"4B",0,25056,null,1,25056,null,0,{"$f":"IF(R115=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V115,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25056,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25056,"","","","","",""]
[null,"RU-000953",8188,"Formation Financial","Anna St - Formation","Anna St","Beaudesert","SBL Tubber St","Selwyn St",null,null,"4B",0,6876,null,1,6876,null,155,{"$f":"IF(R116=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V116,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6876,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6876,"","","","","",""]
[null,"RK-000043",8188,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","SBL Tubber St","Selwyn St",null,null,"4B",0,21605,null,1,21605,null,155,{"$f":"IF(R117=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V117,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21605,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21605,"","","","","",""]
[null,"RK-000045",8188,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","SBL Tubber St","Selwyn St",null,null,"4B",0,20300,null,1,20300,null,155,{"$f":"IF(R118=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V118,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20300,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20300,"","","","","",""]
[null,"RS-000070",8188,"Seal Financial Asset","Anna St - Seal","Anna St","Beaudesert","SBL Tubber St","Selwyn St",null,null,"4B",0,13436,null,1,13436,null,155,{"$f":"IF(R119=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V119,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13436,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13436,"","","","","",""]
[null,"RP-000071",8188,"Sealed Road Financia","Anna St","Anna St","Beaudesert","SBL Tubber St","Selwyn St",null,null,"4B",0,45138,null,1,45138,null,155,{"$f":"IF(R120=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V120,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45138,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,45138,"","","","","",""]
[null,"RU-000954",8189,"Formation Financial","Anna St - Formation","Anna St","Beaudesert","Selwyn St","Seal Change",null,null,"4A",0,7673,null,1,7673,null,174,{"$f":"IF(R121=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R121,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V121,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7673,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7673,"","","","","",""]
[null,"RK-000047",8189,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Selwyn St","Seal Change",null,null,"4A",0,25230,null,1,25230,null,174,{"$f":"IF(R122=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V122,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25230,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25230,"","","","","",""]
[null,"RK-000049",8189,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Selwyn St","Seal Change",null,null,"4A",0,23490,null,1,23490,null,174,{"$f":"IF(R123=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V123,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23490,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,23490,"","","","","",""]
[null,"RS-000071",8189,"Seal Financial Asset","Anna St - Seal","Anna St","Beaudesert","Selwyn St","Seal Change",null,null,"4A",0,15280,null,1,15280,null,174,{"$f":"IF(R124=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V124,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15280,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15280,"","","","","",""]
[null,"RP-000072",8189,"Sealed Road Financia","Anna St","Anna St","Beaudesert","Selwyn St","Seal Change",null,null,"4A",0,57556,null,1,57556,null,174,{"$f":"IF(R125=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V125,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},57556,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,57556,"","","","","",""]
[null,"RU-000955",8190,"Formation Financial","Anna St - Formation","Anna St","Beaudesert","Seal Change","Eaglesfield St",null,null,"4A",0,2226,null,1,2226,null,49,{"$f":"IF(R126=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V126,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2226,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2226,"","","","","",""]
[null,"RK-000051",8190,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Seal Change","Eaglesfield St",null,null,"4A",0,6670,null,1,6670,null,49,{"$f":"IF(R127=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V127,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6670,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6670,"","","","","",""]
[null,"RK-000053",8190,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Seal Change","Eaglesfield St",null,null,"4A",0,7250,null,1,7250,null,49,{"$f":"IF(R128=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V128,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7250,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7250,"","","","","",""]
[null,"RS-000072",8190,"Seal Financial Asset","Anna St - Seal","Anna St","Beaudesert","Seal Change","Eaglesfield St",null,null,"4A",0,10571,null,1,10571,null,49,{"$f":"IF(R129=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V129,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10571,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10571,"","","","","",""]
[null,"RP-000073",8190,"Sealed Road Financia","Anna St","Anna St","Beaudesert","Seal Change","Eaglesfield St",null,null,"4A",0,29800,null,1,29800,null,49,{"$f":"IF(R130=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V130,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29800,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29800,"","","","","",""]
[null,"RU-000956",8191,"Formation Financial","Anna St - Formation","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,14266,null,1,14266,null,296,{"$f":"IF(R131=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V131,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14266,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14266,"","","","","",""]
[null,"RK-000054",8191,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,40020,null,1,40020,null,296,{"$f":"IF(R132=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V132,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},40020,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,40020,"","","","","",""]
[null,"RK-000056",8191,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,42340,null,1,42340,null,296,{"$f":"IF(R133=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V133,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},42340,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,42340,"","","","","",""]
[null,"RS-000073",8191,"Seal Financial Asset","Anna St - Seal","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,95809,null,1,95809,null,296,{"$f":"IF(R134=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V134,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},95809,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,95809,"","","","","",""]
[null,"RP-000074",8191,"Sealed Road Financia","Anna St","Anna St","Beaudesert","Eaglesfield St","William St",null,null,"4A",0,191495,null,1,191495,null,296,{"$f":"IF(R135=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V135,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},191495,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,191495,"","","","","",""]
[null,"RU-000957",8193,"Formation Financial","Anna St - Formation","Anna St","Beaudesert","William St","Albert St",null,null,"4B",0,6927,null,1,6927,null,171,{"$f":"IF(R136=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V136,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6927,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6927,"","","","","",""]
[null,"RK-000058",8193,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","William St","Albert St",null,null,"4B",0,18270,null,1,18270,null,171,{"$f":"IF(R137=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V137,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18270,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18270,"","","","","",""]
[null,"RK-000059",8193,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","William St","Albert St",null,null,"4B",0,19140,null,1,19140,null,171,{"$f":"IF(R138=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V138,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19140,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19140,"","","","","",""]
[null,"RS-000075",8193,"Seal Financial Asset","Anna St - Seal","Anna St","Beaudesert","William St","Albert St",null,null,"4B",0,46390,null,1,46390,null,171,{"$f":"IF(R139=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V139,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46390,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,46390,"","","","","",""]
[null,"RP-000076",8193,"Sealed Road Financia","Anna St","Anna St","Beaudesert","William St","Albert St",null,null,"4B",0,92857,null,1,92857,null,171,{"$f":"IF(R140=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V140,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},92857,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,92857,"","","","","",""]
[null,"RU-000958",8194,"Formation Financial","Anna St - Formation","Anna St","Beaudesert","Albert St","Jane St",null,null,"4B",0,8278,null,1,8278,null,220,{"$f":"IF(R141=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V141,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8278,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8278,"","","","","",""]
[null,"RK-000060",8194,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Albert St","Jane St",null,null,"4B",0,27260,null,1,27260,null,220,{"$f":"IF(R142=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V142,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27260,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,27260,"","","","","",""]
[null,"RK-000061",8194,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Albert St","Jane St",null,null,"4B",0,29000,null,1,29000,null,220,{"$f":"IF(R143=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V143,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29000,"y",null,null,null,null,null,null,{"$f":"IF(Y143=\"y\",AF$14,IF(AND(Y143>0,Y143<=1),Y143*AF$14,\"\"))","v":47790},{"$f":"IF(Z143=\"y\",AG$14,IF(AND(Z143>0,Z143<=1),Z143*AG$14,\"\"))","v":""},{"$f":"IF(AA143=\"y\",AH$14,IF(AND(AA143>0,AA143<=1),AA143*AH$14,\"\"))","v":""},{"$f":"IF(AB143=\"y\",AI$14,IF(AND(AB143>0,AB143<=1),AB143*AI$14,\"\"))","v":""},{"$f":"IF(AC143=\"y\",AJ$14,IF(AND(AC143>0,AC143<=1),AC143*AJ$14,\"\"))","v":""},{"$f":"IF(AD143=\"y\",AK$14,IF(AND(AD143>0,AD143<=1),AD143*AK$14,\"\"))","v":""},{"$f":"SUM(AF143:AK143)","v":47790},null,{"$f":"IF(AF143=\"\",\"\",(AF143/$AL143)*$X143)","v":29000},{"$f":"IF(AG143=\"\",\"\",(AG143/$AL143)*$X143)","v":""},{"$f":"IF(AH143=\"\",\"\",(AH143/$AL143)*$X143)","v":""},{"$f":"IF(AI143=\"\",\"\",(AI143/$AL143)*$X143)","v":""},{"$f":"IF(AJ143=\"\",\"\",(AJ143/$AL143)*$X143)","v":""},{"$f":"IF(AK143=\"\",\"\",(AK143/$AL143)*$X143)","v":""},{"$f":"IF(SUM(AN143:AS143)=X143,\"\",\"ERROR\")","v":""}]
[null,"RS-000076",8194,"Seal Financial Asset","Anna St - Seal","Anna St","Beaudesert","Albert St","Jane St",null,null,"4B",0,34997,null,1,34997,null,220,{"$f":"IF(R144=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V144,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34997,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,34997,"","","","","",""]
[null,"RP-000077",8194,"Sealed Road Financia","Anna St","Anna St","Beaudesert","Albert St","Jane St",null,null,"4B",0,109640,null,1,109640,null,220,{"$f":"IF(R145=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V145,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},109640,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,109640,"","","","","",""]
[null,"RU-000959",8195,"Formation Financial","Anna St - Formation","Anna St","Beaudesert","Jane St","Collins St",null,null,"4B",{"$f":"IF(J146=RoadTYPE1,VLOOKUP(L146,Roadunitrates1,2,FALSE),IF(J146=ROADTYPE2,VLOOKUP(L146,Roadunitrates2,2,FALSE),0))","v":0},4692,null,{"$f":"IF(O146=\"\",1,VLOOKUP(O146,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N146=\"\",\"\",N146*P146)","v":4692},null,198,{"$f":"IF(R146=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R146,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T146=\"\",0,T146*10000*S146)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V146,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q146+U146)*W146,0)","v":4692},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4692,"","","","","",""]
[null,"RK-000062",8195,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Jane St","Collins St",null,null,"4B",0,26970,null,1,26970,null,198,{"$f":"IF(R147=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V147,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26970,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26970,"","","","","",""]
[null,"RK-000063",8195,"Kerb Financial Asset","Anna St","Anna St","Beaudesert","Jane St","Collins St",null,null,"4B",0,26390,null,1,26390,null,198,{"$f":"IF(R148=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R148,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V148,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26390,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26390,"","","","","",""]
[null,"RS-000077",8195,"Seal Financial Asset","Anna St - Seal","Anna St","Beaudesert","Jane St","Collins St",null,null,"4B",0,20238,null,1,20238,null,198,{"$f":"IF(R149=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R149,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V149,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20238,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20238,"","","","","",""]
[null,"RP-000078",8195,"Sealed Road Financia","Anna St","Anna St","Beaudesert","Jane St","Collins St",null,null,"4B",0,63081,null,1,63081,null,198,{"$f":"IF(R150=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R150,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V150,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},63081,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,63081,"","","","","",""]
[null,"RU-000970",8200,"Formation Financial","Arthur St - Formation","Arthur St","Beaudesert","NBL Albert St","Delamore St",null,null,"4B",0,4022,null,1,4022,null,159,{"$f":"IF(R151=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V151,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4022,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4022,"","","","","",""]
[null,"RK-000077",8200,"Kerb Financial Asset","Arthur St","Arthur St","Beaudesert","NBL Albert St","Delamore St",null,null,"4B",0,22330,null,1,22330,null,159,{"$f":"IF(R152=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V152,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22330,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22330,"","","","","",""]
[null,"RK-000078",8200,"Kerb Financial Asset","Arthur St","Arthur St","Beaudesert","NBL Albert St","Delamore St",null,null,"4B",0,22330,null,1,22330,null,159,{"$f":"IF(R153=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R153,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V153,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22330,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22330,"","","","","",""]
[null,"RS-000102",8200,"Seal Financial Asset","Arthur St - Seal","Arthur St","Beaudesert","NBL Albert St","Delamore St",null,null,"4B",0,26040,null,1,26040,null,159,{"$f":"IF(R154=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R154,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V154,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26040,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26040,"","","","","",""]
[null,"RP-000103",8200,"Sealed Road Financia","Arthur St","Arthur St","Beaudesert","NBL Albert St","Delamore St",null,null,"4B",0,43087,null,1,43087,null,159,{"$f":"IF(R155=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V155,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43087,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,43087,"","","","","",""]
[null,"RU-000971",8201,"Formation Financial","Arthur St - Formation","Arthur St","Beaudesert","Delamore St","Eaglesfield St",null,null,"4B",0,6847,null,1,6847,null,284,{"$f":"IF(R156=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V156,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6847,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6847,"","","","","",""]
[null,"RK-000079",8201,"Kerb Financial Asset","Arthur St","Arthur St","Beaudesert","Delamore St","Eaglesfield St",null,null,"4B",0,37120,null,1,37120,null,284,{"$f":"IF(R157=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V157,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37120,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,37120,"","","","","",""]
[null,"RK-000081",8201,"Kerb Financial Asset","Arthur St","Arthur St","Beaudesert","Delamore St","Eaglesfield St",null,null,"4B",0,37120,null,1,37120,null,284,{"$f":"IF(R158=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R158,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V158,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37120,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,37120,"","","","","",""]
[null,"RS-000103",8201,"Seal Financial Asset","Arthur St - Seal","Arthur St","Beaudesert","Delamore St","Eaglesfield St",null,null,"4B",0,45660,null,1,45660,null,284,{"$f":"IF(R159=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R159,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V159,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45660,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,45660,"","","","","",""]
[null,"RP-000104",8201,"Sealed Road Financia","Arthur St","Arthur St","Beaudesert","Delamore St","Eaglesfield St",null,null,"4B",0,87785,null,1,87785,null,284,{"$f":"IF(R160=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V160,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},87785,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,87785,"","","","","",""]
[null,"RU-001020",5056,"Formation Financial","Beaudesert High School Carpark - Formation","Beaudesert High School Carpark","Beaudesert","Mt Lindesay Hwy","Mt Lindesay Hwy",null,null,"NA",0,4631,null,1,4631,null,166,{"$f":"IF(R161=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V161,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4631,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4631,"","","","","",""]
[null,"RK-001977",5056,"Kerb Financial Asset","Beaudesert High School Carpark","Beaudesert High School Carpark","Beaudesert","Mt Lindesay Hwy","Mt Lindesay Hwy",null,null,"NA",0,20590,null,1,20590,null,166,{"$f":"IF(R162=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V162,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20590,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20590,"","","","","",""]
[null,"RK-001978",5056,"Kerb Financial Asset","Beaudesert High School Carpark","Beaudesert High School Carpark","Beaudesert","Mt Lindesay Hwy","Mt Lindesay Hwy",null,null,"NA",0,20010,null,1,20010,null,166,{"$f":"IF(R163=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V163,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20010,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20010,"","","","","",""]
[null,"RP-001807",5056,"Sealed Road Financia","Beaudesert High School Carpark","Beaudesert High School Carpark","Beaudesert","Mt Lindesay Hwy","Mt Lindesay Hwy",null,null,"NA",0,66538,null,1,66538,null,166,{"$f":"IF(R164=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V164,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},66538,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,66538,"","","","","",""]
[null,"RU-001053",8227,"Formation Financial","Beetham St - Formation","Beetham St","Beaudesert","WBL Helen St","Elizabeth St",null,null,"4B",0,1339,null,1,1339,null,120,{"$f":"IF(R165=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V165,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1339,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1339,"","","","","",""]
[null,"RK-000126",8227,"Kerb Financial Asset","Beetham St","Beetham St","Beaudesert","WBL Helen St","Elizabeth St",null,null,"4B",0,17400,null,1,17400,null,120,{"$f":"IF(R166=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V166,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17400,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,17400,"","","","","",""]
[null,"RS-000216",8227,"Seal Financial Asset","Beetham St - Seal","Beetham St","Beaudesert","WBL Helen St","Elizabeth St",null,null,"4B",0,9796,null,1,9796,null,120,{"$f":"IF(R167=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V167,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9796,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9796,"","","","","",""]
[null,"RP-000225",8227,"Sealed Road Financia","Beetham St","Beetham St","Beaudesert","WBL Helen St","Elizabeth St",null,null,"4B",0,37733,null,1,37733,null,120,{"$f":"IF(R168=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V168,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37733,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,37733,"","","","","",""]
[null,"RF-000028",8240,"Footpath Financial","Birnam St","Birnam St","Beaudesert","EBL Brisbane St","James St",null,null,"4B",0,46800,null,1,46800,null,0,{"$f":"IF(R169=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V169,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46800,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,46800,"","","","","",""]
[null,"RF-000029",8241,"Footpath Financial","Birnam St","Birnam St","Beaudesert","James St","Alice St",null,null,"4B",0,21330,null,1,21330,null,0,{"$f":"IF(R170=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V170,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21330,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21330,"","","","","",""]
[null,"RU-001081",8240,"Formation Financial","Birnam St - Formation","Birnam St","Beaudesert","EBL Brisbane St","James St",null,null,"4B",0,6690,null,1,6690,null,270,{"$f":"IF(R171=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R171,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V171,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6690,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6690,"","","","","",""]
[null,"RK-000137",8240,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","EBL Brisbane St","James St",null,null,"4B",0,38135,null,1,38135,null,270,{"$f":"IF(R172=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V172,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38135,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,38135,"","","","","",""]
[null,"RK-000138",8240,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","EBL Brisbane St","James St",null,null,"4B",0,34510,null,1,34510,null,270,{"$f":"IF(R173=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V173,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34510,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,34510,"","","","","",""]
[null,"RS-000262",8240,"Seal Financial Asset","Birnam St - Seal","Birnam St","Beaudesert","EBL Brisbane St","James St",null,null,"4B",0,43364,null,1,43364,null,270,{"$f":"IF(R174=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V174,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43364,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,43364,"","","","","",""]
[null,"RP-000277",8240,"Sealed Road Financia","Birnam St","Birnam St","Beaudesert","EBL Brisbane St","James St",null,null,"4B",0,85022,null,1,85022,null,270,{"$f":"IF(R175=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V175,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},85022,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,85022,"","","","","",""]
[null,"RU-001082",8241,"Formation Financial","Birnam St - Formation","Birnam St","Beaudesert","James St","Alice St",null,null,"4B",0,7546,null,1,7546,null,318,{"$f":"IF(R176=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V176,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7546,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7546,"","","","","",""]
[null,"RK-000139",8241,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","James St","Alice St",null,null,"4B",0,44950,null,1,44950,null,318,{"$f":"IF(R177=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R177,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V177,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44950,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,44950,"","","","","",""]
[null,"RK-000140",8241,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","James St","Alice St",null,null,"4B",0,44370,null,1,44370,null,318,{"$f":"IF(R178=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R178,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V178,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44370,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,44370,"","","","","",""]
[null,"RS-000263",8241,"Seal Financial Asset","Birnam St - Seal","Birnam St","Beaudesert","James St","Alice St",null,null,"4B",0,47318,null,1,47318,null,318,{"$f":"IF(R179=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V179,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47318,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,47318,"","","","","",""]
[null,"RP-000278",8241,"Sealed Road Financia","Birnam St","Birnam St","Beaudesert","James St","Alice St",null,null,"4B",0,93816,null,1,93816,null,318,{"$f":"IF(R180=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R180,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V180,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},93816,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,93816,"","","","","",""]
[null,"RF-000600","8241-02-03","Footpath Financial","Birnam St","Birnam St","Beaudesert","James St +75m","Dunsinane St +60m",null,null,"4B",0,98100,null,1,98100,null,545,{"$f":"IF(R181=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R181,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V181,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},98100,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,98100,"","","","","",""]
[null,"RU-001083",8242,"Formation Financial","Birnam St - Formation","Birnam St","Beaudesert","Alice St","Dunsinane St",null,null,"4B",0,5636,null,1,5636,null,241,{"$f":"IF(R182=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R182,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V182,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5636,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5636,"","","","","",""]
[null,"RK-000141",8242,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","Alice St","Dunsinane St",null,null,"4B",0,30160,null,1,30160,null,241,{"$f":"IF(R183=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R183,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V183,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30160,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30160,"","","","","",""]
[null,"RK-000142",8242,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","Alice St","Dunsinane St",null,null,"4B",0,34800,null,1,34800,null,241,{"$f":"IF(R184=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V184,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34800,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,34800,"","","","","",""]
[null,"RS-000264",8242,"Seal Financial Asset","Birnam St - Seal","Birnam St","Beaudesert","Alice St","Dunsinane St",null,null,"4B",0,22604,null,1,22604,null,241,{"$f":"IF(R185=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V185,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22604,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22604,"","","","","",""]
[null,"RP-000279",8242,"Sealed Road Financia","Birnam St","Birnam St","Beaudesert","Alice St","Dunsinane St",null,null,"4B",0,71258,null,1,71258,null,241,{"$f":"IF(R186=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R186,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V186,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},71258,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,71258,"","","","","",""]
[null,"RU-001084",8243,"Formation Financial","Birnam St - Formation","Birnam St","Beaudesert","Dunsinane St","End",null,null,"4B",0,3812,null,1,3812,null,166,{"$f":"IF(R187=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R187,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V187,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3812,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3812,"","","","","",""]
[null,"RK-000143",8243,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","Dunsinane St","End",null,null,"4B",0,14210,null,1,14210,null,166,{"$f":"IF(R188=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V188,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14210,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14210,"","","","","",""]
[null,"RK-000144",8243,"Kerb Financial Asset","Birnam St","Birnam St","Beaudesert","Dunsinane St","End",null,null,"4B",0,16820,null,1,16820,null,166,{"$f":"IF(R189=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V189,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16820,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,16820,"","","","","",""]
[null,"RS-000265",8243,"Seal Financial Asset","Birnam St - Seal","Birnam St","Beaudesert","Dunsinane St","End",null,null,"4B",0,15286,null,1,15286,null,166,{"$f":"IF(R190=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R190,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V190,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15286,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15286,"","","","","",""]
[null,"RP-000280",8243,"Sealed Road Financia","Birnam St","Birnam St","Beaudesert","Dunsinane St","End",null,null,"4B",0,50645,null,1,50645,null,166,{"$f":"IF(R191=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R191,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V191,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50645,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,50645,"","","","","",""]
[null,"RU-001109",8254,"Formation Financial","Boundary St - Formation","Boundary St","Beaudesert","NBL Albert St","Lane St",null,null,"4B",0,8259,null,1,8259,null,338,{"$f":"IF(R192=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R192,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V192,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8259,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8259,"","","","","",""]
[null,"RK-000188",8254,"Kerb Financial Asset","Boundary St","Boundary St","Beaudesert","NBL Albert St","Lane St",null,null,"4B",0,49590,null,1,49590,null,338,{"$f":"IF(R193=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V193,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49590,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,49590,"","","","","",""]
[null,"RK-000189",8254,"Kerb Financial Asset","Boundary St","Boundary St","Beaudesert","NBL Albert St","Lane St",null,null,"4B",0,49735,null,1,49735,null,338,{"$f":"IF(R194=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V194,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49735,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,49735,"","","","","",""]
[null,"RS-000318",8254,"Seal Financial Asset","Boundary St - Seal","Boundary St","Beaudesert","NBL Albert St","Lane St",null,null,"4B",0,33958,null,1,33958,null,338,{"$f":"IF(R195=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V195,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33958,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,33958,"","","","","",""]
[null,"RP-000339",8254,"Sealed Road Financia","Boundary St","Boundary St","Beaudesert","NBL Albert St","Lane St",null,null,"4B",0,115423,null,1,115423,null,338,{"$f":"IF(R196=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R196,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V196,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},115423,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,115423,"","","","","",""]
[null,"RU-001110",8255,"Formation Financial","Boundary St - Formation","Boundary St","Beaudesert","Lane St","Eaglesfield St",null,null,"4B",0,2719,null,1,2719,null,107,{"$f":"IF(R197=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V197,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2719,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2719,"","","","","",""]
[null,"RK-000190",8255,"Kerb Financial Asset","Boundary St","Boundary St","Beaudesert","Lane St","Eaglesfield St",null,null,"4B",0,13630,null,1,13630,null,107,{"$f":"IF(R198=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V198,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13630,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13630,"","","","","",""]
[null,"RK-000191",8255,"Kerb Financial Asset","Boundary St","Boundary St","Beaudesert","Lane St","Eaglesfield St",null,null,"4B",0,15515,null,1,15515,null,107,{"$f":"IF(R199=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R199,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V199,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15515,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15515,"","","","","",""]
[null,"RS-000319",8255,"Seal Financial Asset","Boundary St - Seal","Boundary St","Beaudesert","Lane St","Eaglesfield St",null,null,"4B",0,10842,null,1,10842,null,107,{"$f":"IF(R200=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R200,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V200,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10842,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10842,"","","","","",""]
[null,"RP-000340",8255,"Sealed Road Financia","Boundary St","Boundary St","Beaudesert","Lane St","Eaglesfield St",null,null,"4B",0,34756,null,1,34756,null,107,{"$f":"IF(R201=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R201,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V201,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34756,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,34756,"","","","","",""]
[null,"RU-001111",8256,"Formation Financial","Boundary St - Formation","Boundary St","Beaudesert","Eaglesfield St","End",null,null,"4B",0,6413,null,1,6413,null,265,{"$f":"IF(R202=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V202,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6413,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6413,"","","","","",""]
[null,"RK-000192",8256,"Kerb Financial Asset","Boundary St","Boundary St","Beaudesert","Eaglesfield St","End",null,null,"4B",0,33930,null,1,33930,null,265,{"$f":"IF(R203=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R203,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V203,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33930,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,33930,"","","","","",""]
[null,"RK-000193",8256,"Kerb Financial Asset","Boundary St","Boundary St","Beaudesert","Eaglesfield St","End",null,null,"4B",0,36250,null,1,36250,null,265,{"$f":"IF(R204=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R204,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V204,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36250,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,36250,"","","","","",""]
[null,"RS-000320",8256,"Seal Financial Asset","Boundary St - Seal","Boundary St","Beaudesert","Eaglesfield St","End",null,null,"4B",0,26446,null,1,26446,null,265,{"$f":"IF(R205=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R205,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V205,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26446,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26446,"","","","","",""]
[null,"RP-000341",8256,"Sealed Road Financia","Boundary St","Boundary St","Beaudesert","Eaglesfield St","End",null,null,"4B",0,89888,null,1,89888,null,265,{"$f":"IF(R206=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R206,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V206,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},89888,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,89888,"","","","","",""]
[null,"RF-000626",8284,"Footpath Financial","Brisbane St Sth E P/B - Beau Vista Town House Development","Brisbane St","Beaudesert",null,null,null,null,"NA",0,7200,null,1,7200,null,40,{"$f":"IF(R207=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V207,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7200,"y",null,null,null,null,null,null,{"$f":"IF(Y207=\"y\",AF$14,IF(AND(Y207>0,Y207<=1),Y207*AF$14,\"\"))","v":47790},{"$f":"IF(Z207=\"y\",AG$14,IF(AND(Z207>0,Z207<=1),Z207*AG$14,\"\"))","v":""},{"$f":"IF(AA207=\"y\",AH$14,IF(AND(AA207>0,AA207<=1),AA207*AH$14,\"\"))","v":""},{"$f":"IF(AB207=\"y\",AI$14,IF(AND(AB207>0,AB207<=1),AB207*AI$14,\"\"))","v":""},{"$f":"IF(AC207=\"y\",AJ$14,IF(AND(AC207>0,AC207<=1),AC207*AJ$14,\"\"))","v":""},{"$f":"IF(AD207=\"y\",AK$14,IF(AND(AD207>0,AD207<=1),AD207*AK$14,\"\"))","v":""},{"$f":"SUM(AF207:AK207)","v":47790},null,{"$f":"IF(AF207=\"\",\"\",(AF207/$AL207)*$X207)","v":7200},{"$f":"IF(AG207=\"\",\"\",(AG207/$AL207)*$X207)","v":""},{"$f":"IF(AH207=\"\",\"\",(AH207/$AL207)*$X207)","v":""},{"$f":"IF(AI207=\"\",\"\",(AI207/$AL207)*$X207)","v":""},{"$f":"IF(AJ207=\"\",\"\",(AJ207/$AL207)*$X207)","v":""},{"$f":"IF(AK207=\"\",\"\",(AK207/$AL207)*$X207)","v":""},{"$f":"IF(SUM(AN207:AS207)=X207,\"\",\"ERROR\")","v":""}]
[null,"RP-002859",null,"Footpath Financial","Brisbane St Footpath (Fishers)","Brisbane St","Beaudesert",null,null,null,null,"NA",0,1260,null,1,1260,null,7,{"$f":"IF(R208=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R208,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V208,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1260,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1260,"","","","","",""]
[null,"RC-000133",132,"Culvert Financial","Brisbane St","Brisbane St","Beaudesert","Jane St",null,null,null,"NA",0,13179,null,1,13179,null,1,{"$f":"IF(R209=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R209,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V209,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13179,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13179,"","","","","",""]
[null,"BF-000044",null,"Footbridge Financial","Brisbane St Footbridge (Fishers);;","Brisbane St","Beaudesert",null,null,null,null,"NA",{"$f":"IF(J210=RoadTYPE1,VLOOKUP(L210,Roadunitrates1,2,FALSE),IF(J210=ROADTYPE2,VLOOKUP(L210,Roadunitrates2,2,FALSE),0))","v":0},64000,null,{"$f":"IF(O210=\"\",1,VLOOKUP(O210,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N210=\"\",\"\",N210*P210)","v":64000},null,16,{"$f":"IF(R210=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R210,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T210=\"\",0,T210*10000*S210)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V210,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q210+U210)*W210,0)","v":64000},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,64000,"","","","","",""]
[null,"BO-000002",null,"Road Furniture","Bus Shelter  - Flooring","Brisbane St","Beaudesert",null,null,null,null,"NA",0,4725,null,1,4725,null,null,{"$f":"IF(R211=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V211,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4725,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4725,"","","","","",""]
[null,"BO-001212",null,"Road Furniture","Bus Shelter  - Building Envelope","Brisbane St","Beaudesert",null,null,null,null,"NA",0,2100,null,1,2100,null,null,{"$f":"IF(R212=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V212,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2100,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2100,"","","","","",""]
[null,"BO-001572",null,"Road Furniture","Bus Shelter  - Roof","Brisbane St","Beaudesert",null,null,null,null,"NA",0,3675,null,1,3675,null,null,{"$f":"IF(R213=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R213,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V213,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3675,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3675,"","","","","",""]
[null,"RF-000040",10017,"Footpath Financial","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,29640,null,1,29640,null,0,{"$f":"IF(R214=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R214,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V214,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29640,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29640,"","","","","",""]
[null,"RF-000041",10018,"Footpath Financial","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,21216,null,1,21216,null,0,{"$f":"IF(R215=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R215,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V215,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21216,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21216,"","","","","",""]
[null,"RF-000038",10016,"Footpath Financial","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,90717,null,1,90717,null,0,{"$f":"IF(R216=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V216,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},90717,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,90717,"","","","","",""]
[null,"RF-000039",10016,"Footpath Financial","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,14784,null,1,14784,null,0,{"$f":"IF(R217=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R217,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V217,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14784,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14784,"","","","","",""]
[null,"RF-000042",8260,"Footpath Financial","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,14196,null,1,14196,null,0,{"$f":"IF(R218=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R218,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V218,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14196,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14196,"","","","","",""]
[null,"RF-000037",10015,"Footpath Financial","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,41349,null,1,41349,null,0,{"$f":"IF(R219=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R219,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V219,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41349,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,41349,"","","","","",""]
[null,"RU-001128",10015,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,281,null,1,281,null,60,{"$f":"IF(R220=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R220,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V220,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},281,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,281,"","","","","",""]
[null,"RK-000200",10015,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,7830,null,1,7830,null,60,{"$f":"IF(R221=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V221,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7830,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7830,"","","","","",""]
[null,"RS-000343",10015,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,2596,null,1,2596,null,60,{"$f":"IF(R222=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R222,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V222,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2596,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2596,"","","","","",""]
[null,"RP-000367",10015,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,4690,null,1,4690,null,60,{"$f":"IF(R223=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R223,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V223,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4690,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4690,"","","","","",""]
[null,"RU-001129",10016,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,529,null,1,529,null,171,{"$f":"IF(R224=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R224,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V224,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},529,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,529,"","","","","",""]
[null,"RK-000201",10016,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,20010,null,1,20010,null,171,{"$f":"IF(R225=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V225,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20010,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20010,"","","","","",""]
[null,"RS-000344",10016,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,5013,null,1,5013,null,171,{"$f":"IF(R226=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V226,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5013,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5013,"","","","","",""]
[null,"RP-000368",10016,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,9055,null,1,9055,null,171,{"$f":"IF(R227=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R227,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V227,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9055,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9055,"","","","","",""]
[null,"RU-001130",10017,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,1649,null,1,1649,null,190,{"$f":"IF(R228=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R228,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V228,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1649,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1649,"","","","","",""]
[null,"RK-000203",10017,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,33060,null,1,33060,null,190,{"$f":"IF(R229=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R229,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V229,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33060,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,33060,"","","","","",""]
[null,"RS-000345",10017,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,14198,null,1,14198,null,190,{"$f":"IF(R230=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R230,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V230,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14198,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14198,"","","","","",""]
[null,"RP-000369",10017,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,29495,null,1,29495,null,190,{"$f":"IF(R231=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R231,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V231,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29495,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29495,"","","","","",""]
[null,"RU-001131",10018,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,1450,null,1,1450,null,136,{"$f":"IF(R232=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R232,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V232,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1450,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1450,"","","","","",""]
[null,"RK-000204",10018,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,21750,null,1,21750,null,136,{"$f":"IF(R233=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R233,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V233,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21750,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21750,"","","","","",""]
[null,"RS-000346",10018,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,9362,null,1,9362,null,136,{"$f":"IF(R234=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V234,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9362,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9362,"","","","","",""]
[null,"RP-000370",10018,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,19449,null,1,19449,null,136,{"$f":"IF(R235=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R235,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V235,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19449,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19449,"","","","","",""]
[null,"RU-001132",8260,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,2362,null,1,2362,null,108,{"$f":"IF(R236=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R236,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V236,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2362,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2362,"","","","","",""]
[null,"RK-000205",8260,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,10440,null,1,10440,null,108,{"$f":"IF(R237=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R237,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V237,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10440,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10440,"","","","","",""]
[null,"RS-000347",8260,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,4883,null,1,4883,null,108,{"$f":"IF(R238=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R238,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V238,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4883,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4883,"","","","","",""]
[null,"RP-000371",8260,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,22066,null,1,22066,null,108,{"$f":"IF(R239=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V239,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22066,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22066,"","","","","",""]
[null,"RU-001133",8261,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,5810,null,1,5810,null,183,{"$f":"IF(R240=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R240,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V240,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5810,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5810,"","","","","",""]
[null,"RK-000207",8261,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,16820,null,1,16820,null,183,{"$f":"IF(R241=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R241,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V241,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16820,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,16820,"","","","","",""]
[null,"RS-000348",8261,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,7730,null,1,7730,null,183,{"$f":"IF(R242=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V242,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7730,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7730,"","","","","",""]
[null,"RP-000372",8261,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,27052,null,1,27052,null,183,{"$f":"IF(R243=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R243,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V243,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27052,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,27052,"","","","","",""]
[null,"RU-001134",8262,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,9101,null,1,9101,null,236,{"$f":"IF(R244=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V244,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9101,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9101,"","","","","",""]
[null,"RK-000208",8262,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,32625,null,1,32625,null,236,{"$f":"IF(R245=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R245,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V245,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32625,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,32625,"","","","","",""]
[null,"RS-000349",8262,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,11435,null,1,11435,null,236,{"$f":"IF(R246=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R246,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V246,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11435,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,11435,"","","","","",""]
[null,"RP-000373",8262,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,35313,null,1,35313,null,236,{"$f":"IF(R247=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R247,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V247,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35313,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,35313,"","","","","",""]
[null,"RU-001135",8263,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,45714,null,1,45714,null,188,{"$f":"IF(R248=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R248,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V248,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45714,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,45714,"","","","","",""]
[null,"RK-002244",8263,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,3190,null,1,3190,null,188,{"$f":"IF(R249=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V249,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3190,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3190,"","","","","",""]
[null,"RS-000350",8263,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,5134,null,1,5134,null,188,{"$f":"IF(R250=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V250,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5134,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5134,"","","","","",""]
[null,"RP-000374",8263,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,19251,null,1,19251,null,188,{"$f":"IF(R251=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R251,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V251,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19251,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19251,"","","","","",""]
[null,"RU-001136",8264,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,8690,null,1,8690,null,212,{"$f":"IF(R252=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R252,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V252,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8690,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8690,"","","","","",""]
[null,"RK-001989",8264,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,30885,null,1,30885,null,112,{"$f":"IF(R253=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V253,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30885,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30885,"","","","","",""]
[null,"RS-000351",8264,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,7811,null,1,7811,null,112,{"$f":"IF(R254=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R254,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V254,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7811,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7811,"","","","","",""]
[null,"RP-004223",8264,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,26024,null,1,26024,null,112,{"$f":"IF(R255=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R255,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V255,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26024,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26024,"","","","","",""]
[null,"RU-001137",8265,"Formation Financial","Brisbane St NBnd P/B - Formation","Brisbane St NBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,22176,null,1,22176,null,294,{"$f":"IF(R256=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R256,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V256,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22176,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22176,"","","","","",""]
[null,"RK-001990",8265,"Kerb Financial Asset","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,14500,null,1,14500,null,394,{"$f":"IF(R257=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R257,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V257,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14500,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14500,"","","","","",""]
[null,"RS-000352",8265,"Seal Financial Asset","Brisbane St NBnd P/B - Seal","Brisbane St NBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,15345,null,1,15345,null,394,{"$f":"IF(R258=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V258,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15345,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15345,"","","","","",""]
[null,"RP-004224",8265,"Sealed Road Financia","Brisbane St NBnd P/B","Brisbane St NBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,36654,null,1,36654,null,394,{"$f":"IF(R259=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V259,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36654,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,36654,"","","","","",""]
[null,"RF-000050",8269,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,40140,null,1,40140,null,0,{"$f":"IF(R260=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R260,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V260,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},40140,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,40140,"","","","","",""]
[null,"RF-000045",10021,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,78760,null,1,78760,null,0,{"$f":"IF(R261=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R261,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V261,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},78760,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,78760,"","","","","",""]
[null,"RF-000046",10021,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,12542,null,1,12542,null,0,{"$f":"IF(R262=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V262,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12542,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12542,"","","","","",""]
[null,"RF-000051",8270,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,22680,null,1,22680,null,0,{"$f":"IF(R263=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R263,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V263,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22680,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22680,"","","","","",""]
[null,"RF-000052",8271,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,36360,null,1,36360,null,0,{"$f":"IF(R264=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R264,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V264,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36360,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,36360,"","","","","",""]
[null,"RF-000049",8268,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,32130,null,1,32130,null,0,{"$f":"IF(R265=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V265,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32130,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,32130,"","","","","",""]
[null,"RF-000047",8266,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,19032,null,1,19032,null,0,{"$f":"IF(R266=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V266,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19032,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19032,"","","","","",""]
[null,"RF-000044",10020,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,122436,null,1,122436,null,0,{"$f":"IF(R267=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V267,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},122436,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,122436,"","","","","",""]
[null,"RF-000048",8267,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,15120,null,1,15120,null,0,{"$f":"IF(R268=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R268,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V268,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15120,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15120,"","","","","",""]
[null,"RF-000053",8272,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,101790,null,1,101790,null,0,{"$f":"IF(R269=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R269,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V269,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},101790,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,101790,"","","","","",""]
[null,"RF-000043",10019,"Footpath Financial","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,41098,null,1,41098,null,0,{"$f":"IF(R270=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R270,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V270,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41098,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,41098,"","","","","",""]
[null,"RU-001139",10019,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,441,null,1,441,null,60,{"$f":"IF(R271=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R271,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V271,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},441,"y",null,null,null,null,null,null,{"$f":"IF(Y271=\"y\",AF$14,IF(AND(Y271>0,Y271<=1),Y271*AF$14,\"\"))","v":47790},{"$f":"IF(Z271=\"y\",AG$14,IF(AND(Z271>0,Z271<=1),Z271*AG$14,\"\"))","v":""},{"$f":"IF(AA271=\"y\",AH$14,IF(AND(AA271>0,AA271<=1),AA271*AH$14,\"\"))","v":""},{"$f":"IF(AB271=\"y\",AI$14,IF(AND(AB271>0,AB271<=1),AB271*AI$14,\"\"))","v":""},{"$f":"IF(AC271=\"y\",AJ$14,IF(AND(AC271>0,AC271<=1),AC271*AJ$14,\"\"))","v":""},{"$f":"IF(AD271=\"y\",AK$14,IF(AND(AD271>0,AD271<=1),AD271*AK$14,\"\"))","v":""},{"$f":"SUM(AF271:AK271)","v":47790},null,{"$f":"IF(AF271=\"\",\"\",(AF271/$AL271)*$X271)","v":441},{"$f":"IF(AG271=\"\",\"\",(AG271/$AL271)*$X271)","v":""},{"$f":"IF(AH271=\"\",\"\",(AH271/$AL271)*$X271)","v":""},{"$f":"IF(AI271=\"\",\"\",(AI271/$AL271)*$X271)","v":""},{"$f":"IF(AJ271=\"\",\"\",(AJ271/$AL271)*$X271)","v":""},{"$f":"IF(AK271=\"\",\"\",(AK271/$AL271)*$X271)","v":""},{"$f":"IF(SUM(AN271:AS271)=X271,\"\",\"ERROR\")","v":""}]
[null,"RK-000209",10019,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,9570,null,1,9570,null,60,{"$f":"IF(R272=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R272,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V272,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9570,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9570,"","","","","",""]
[null,"RS-000353",10019,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","William St","Short St",null,null,"NA",0,2604,null,1,2604,null,60,{"$f":"IF(R273=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R273,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V273,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2604,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2604,"","","","","",""]
[null,"RP-000377",10019,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","William St","Short St",null,null,"NA",{"$f":"IF(J274=RoadTYPE1,VLOOKUP(L274,Roadunitrates1,2,FALSE),IF(J274=ROADTYPE2,VLOOKUP(L274,Roadunitrates2,2,FALSE),0))","v":0},4704,null,{"$f":"IF(O274=\"\",1,VLOOKUP(O274,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N274=\"\",\"\",N274*P274)","v":4704},null,60,{"$f":"IF(R274=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R274,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T274=\"\",0,T274*10000*S274)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V274,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q274+U274)*W274,0)","v":4704},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4704,"","","","","",""]
[null,"RU-001140",10020,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,1077,null,1,1077,null,171,{"$f":"IF(R275=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V275,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1077,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1077,"","","","","",""]
[null,"RK-000210",10020,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,19430,null,1,19430,null,171,{"$f":"IF(R276=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V276,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19430,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19430,"","","","","",""]
[null,"RS-000354",10020,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,6626,null,1,6626,null,171,{"$f":"IF(R277=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R277,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V277,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6626,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6626,"","","","","",""]
[null,"RP-000378",10020,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Short St","Eaglesfield St+42",null,null,"NA",0,11970,null,1,11970,null,171,{"$f":"IF(R278=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R278,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V278,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11970,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,11970,"","","","","",""]
[null,"RU-001141",10021,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,2633,null,1,2633,null,190,{"$f":"IF(R279=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R279,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V279,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2633,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2633,"","","","","",""]
[null,"RK-000211",10021,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,26680,null,1,26680,null,190,{"$f":"IF(R280=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R280,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V280,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26680,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26680,"","","","","",""]
[null,"RS-000355",10021,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,17670,null,1,17670,null,190,{"$f":"IF(R281=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V281,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17670,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,17670,"","","","","",""]
[null,"RP-000379",10021,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Eaglesfield St+42","Selwyn St",null,null,"NA",0,35112,null,1,35112,null,190,{"$f":"IF(R282=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V282,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35112,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,35112,"","","","","",""]
[null,"RU-001142",8266,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,1028,null,1,1028,null,136,{"$f":"IF(R283=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R283,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V283,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1028,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1028,"","","","","",""]
[null,"RK-000213",8266,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,20590,null,1,20590,null,136,{"$f":"IF(R284=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R284,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V284,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20590,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20590,"","","","","",""]
[null,"RS-000356",8266,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,6324,null,1,6324,null,136,{"$f":"IF(R285=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V285,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6324,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6324,"","","","","",""]
[null,"RP-000380",8266,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Selwyn St","Tubber St",null,null,"NA",0,29278,null,1,29278,null,136,{"$f":"IF(R286=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R286,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V286,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29278,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29278,"","","","","",""]
[null,"RU-001143",8267,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,816,null,1,816,null,108,{"$f":"IF(R287=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R287,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V287,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},816,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,816,"","","","","",""]
[null,"RK-000215",8267,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,12180,null,1,12180,null,108,{"$f":"IF(R288=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R288,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V288,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12180,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12180,"","","","","",""]
[null,"RS-000357",8267,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,5022,null,1,5022,null,108,{"$f":"IF(R289=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V289,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5022,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5022,"","","","","",""]
[null,"RP-000381",8267,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Tubber St","Seal Change",null,null,"NA",0,23250,null,1,23250,null,108,{"$f":"IF(R290=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R290,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V290,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23250,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,23250,"","","","","",""]
[null,"RU-001144",8268,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,1768,null,1,1768,null,183,{"$f":"IF(R291=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V291,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1768,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1768,"","","","","",""]
[null,"RK-000216",8268,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,14210,null,1,14210,null,183,{"$f":"IF(R292=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R292,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V292,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14210,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14210,"","","","","",""]
[null,"RS-000358",8268,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,7064,null,1,7064,null,183,{"$f":"IF(R293=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R293,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V293,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7064,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7064,"","","","","",""]
[null,"RP-000382",8268,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Seal Change","Birnam St",null,null,"NA",0,25086,null,1,25086,null,183,{"$f":"IF(R294=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V294,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25086,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25086,"","","","","",""]
[null,"RU-001145",8269,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,3519,null,1,3519,null,236,{"$f":"IF(R295=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R295,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V295,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3519,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3519,"","","","","",""]
[null,"RK-000217",8269,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,32625,null,1,32625,null,236,{"$f":"IF(R296=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R296,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V296,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32625,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,32625,"","","","","",""]
[null,"RS-000359",8269,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,14803,null,1,14803,null,236,{"$f":"IF(R297=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V297,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14803,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14803,"","","","","",""]
[null,"RP-000383",8269,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Birnam St","Edward St",null,null,"NA",0,49933,null,1,49933,null,236,{"$f":"IF(R298=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R298,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V298,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49933,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,49933,"","","","","",""]
[null,"RU-001146",8270,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,4343,null,1,4343,null,188,{"$f":"IF(R299=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R299,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V299,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4343,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4343,"","","","","",""]
[null,"RK-000218",8270,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,26680,null,1,26680,null,188,{"$f":"IF(R300=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R300,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V300,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26680,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26680,"","","","","",""]
[null,"RS-000360",8270,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,10885,null,1,10885,null,188,{"$f":"IF(R301=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R301,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V301,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10885,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10885,"","","","","",""]
[null,"RP-000384",8270,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Edward St","Mill St",null,null,"NA",0,36976,null,1,36976,null,188,{"$f":"IF(R302=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R302,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V302,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36976,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,36976,"","","","","",""]
[null,"RU-001147",8271,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,2493,null,1,2493,null,212,{"$f":"IF(R303=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R303,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V303,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2493,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2493,"","","","","",""]
[null,"RK-000219",8271,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,28130,null,1,28130,null,212,{"$f":"IF(R304=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V304,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28130,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,28130,"","","","","",""]
[null,"RS-000361",8271,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,10229,null,1,10229,null,212,{"$f":"IF(R305=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R305,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V305,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10229,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10229,"","","","","",""]
[null,"RP-000385",8271,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Mill St","Turbot St",null,null,"NA",0,31588,null,1,31588,null,212,{"$f":"IF(R306=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R306,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V306,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31588,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,31588,"","","","","",""]
[null,"RU-001148",8272,"Formation Financial","Brisbane St SBnd P/B - Formation","Brisbane St SBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,3457,null,1,3457,null,294,{"$f":"IF(R307=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V307,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3457,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3457,"","","","","",""]
[null,"RK-000220",8272,"Kerb Financial Asset","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,41470,null,1,41470,null,294,{"$f":"IF(R308=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R308,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V308,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41470,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,41470,"","","","","",""]
[null,"RS-000362",8272,"Seal Financial Asset","Brisbane St SBnd P/B - Seal","Brisbane St SBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,13230,null,1,13230,null,294,{"$f":"IF(R309=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R309,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V309,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13230,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13230,"","","","","",""]
[null,"RP-000386",8272,"Sealed Road Financia","Brisbane St SBnd P/B","Brisbane St SBnd P/B","Beaudesert","Turbot St","End RHS Kerb",null,null,"NA",0,49063,null,1,49063,null,294,{"$f":"IF(R310=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R310,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V310,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49063,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,49063,"","","","","",""]
[null,"RU-001149",8019,"Formation Financial","Brisbane St Sth - Formation","Brisbane St Sth","Beaudesert","Brisbane St","End Median",null,null,"NA",0,1500,null,1,1500,null,73,{"$f":"IF(R311=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R311,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V311,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1500,"","","","","",""]
[null,"RS-000363",8019,"Seal Financial Asset","Brisbane St Sth - Seal","Brisbane St Sth","Beaudesert","Brisbane St","End Median",null,null,"NA",0,13504,null,1,13504,null,73,{"$f":"IF(R312=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R312,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V312,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13504,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13504,"","","","","",""]
[null,"RP-000387",8019,"Sealed Road Financia","Brisbane St Sth","Brisbane St Sth","Beaudesert","Brisbane St","End Median",null,null,"NA",0,44736,null,1,44736,null,73,{"$f":"IF(R313=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R313,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V313,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44736,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,44736,"","","","","",""]
[null,"RU-001150",8020,"Formation Financial","Brisbane St Sth - Formation","Brisbane St Sth","Beaudesert","End Median","Albert St",null,null,"NA",0,3984,null,1,3984,null,198,{"$f":"IF(R314=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R314,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V314,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3984,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3984,"","","","","",""]
[null,"RS-000364",8020,"Seal Financial Asset","Brisbane St Sth - Seal","Brisbane St Sth","Beaudesert","End Median","Albert St",null,null,"NA",0,51457,null,1,51457,null,198,{"$f":"IF(R315=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R315,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V315,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},51457,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,51457,"","","","","",""]
[null,"RP-000388",8020,"Sealed Road Financia","Brisbane St Sth","Brisbane St Sth","Beaudesert","End Median","Albert St",null,null,"NA",0,118850,null,1,118850,null,198,{"$f":"IF(R316=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R316,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V316,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},118850,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,118850,"","","","","",""]
[null,"RU-001151",8021,"Formation Financial","Brisbane St Sth - Formation","Brisbane St Sth","Beaudesert","Albert St","McKee St",null,null,"NA",0,1253,null,1,1253,null,116,{"$f":"IF(R317=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R317,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V317,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1253,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1253,"","","","","",""]
[null,"RS-000365",8021,"Seal Financial Asset","Brisbane St Sth - Seal","Brisbane St Sth","Beaudesert","Albert St","McKee St",null,null,"NA",0,15733,null,1,15733,null,116,{"$f":"IF(R318=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R318,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V318,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15733,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15733,"","","","","",""]
[null,"RP-000389",8021,"Sealed Road Financia","Brisbane St Sth","Brisbane St Sth","Beaudesert","Albert St","McKee St",null,null,"NA",0,31111,null,1,31111,null,116,{"$f":"IF(R319=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R319,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V319,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31111,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,31111,"","","","","",""]
[null,"RU-001152",8022,"Formation Financial","Brisbane St Sth - Formation","Brisbane St Sth","Beaudesert","McKee St","Jane St",null,null,"NA",0,683,null,1,683,null,69,{"$f":"IF(R320=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R320,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V320,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},683,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,683,"","","","","",""]
[null,"RS-000366",8022,"Seal Financial Asset","Brisbane St Sth - Seal","Brisbane St Sth","Beaudesert","McKee St","Jane St",null,null,"NA",0,8816,null,1,8816,null,69,{"$f":"IF(R321=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R321,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V321,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8816,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8816,"","","","","",""]
[null,"RP-000390",8022,"Sealed Road Financia","Brisbane St Sth","Brisbane St Sth","Beaudesert","McKee St","Jane St",null,null,"NA",0,16950,null,1,16950,null,69,{"$f":"IF(R322=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R322,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V322,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16950,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,16950,"","","","","",""]
[null,"RU-001153",8023,"Formation Financial","Brisbane St Sth - Formation","Brisbane St Sth","Beaudesert","Jane St","Width Change",null,null,"NA",0,5117,null,1,5117,null,209,{"$f":"IF(R323=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R323,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V323,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5117,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5117,"","","","","",""]
[null,"RS-000367",8023,"Seal Financial Asset","Brisbane St Sth - Seal","Brisbane St Sth","Beaudesert","Jane St","Width Change",null,null,"NA",0,66090,null,1,66090,null,209,{"$f":"IF(R324=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R324,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V324,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},66090,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,66090,"","","","","",""]
[null,"RP-000391",8023,"Sealed Road Financia","Brisbane St Sth","Brisbane St Sth","Beaudesert","Jane St","Width Change",null,null,"NA",0,152645,null,1,152645,null,209,{"$f":"IF(R325=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V325,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},152645,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,152645,"","","","","",""]
[null,"RU-001154",3726,"Formation Financial","Brisbane St Sth - Formation","Brisbane St Sth","Beaudesert","Width Change","Mid Fisher Gully Br",null,null,"NA",0,2668,null,1,2668,null,297,{"$f":"IF(R326=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R326,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V326,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2668,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2668,"","","","","",""]
[null,"RS-000368",3726,"Seal Financial Asset","Brisbane St Sth - Seal","Brisbane St Sth","Beaudesert","Width Change","Mid Fisher Gully Br",null,null,"NA",0,20007,null,1,20007,null,297,{"$f":"IF(R327=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R327,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V327,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20007,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20007,"","","","","",""]
[null,"RP-000392",3726,"Sealed Road Financia","Brisbane St Sth","Brisbane St Sth","Beaudesert","Width Change","Mid Fisher Gully Br",null,null,"NA",0,72509,null,1,72509,null,297,{"$f":"IF(R328=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R328,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V328,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},72509,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,72509,"","","","","",""]
[null,"RF-000057",8280,"Footpath Financial","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,20436,null,1,20436,null,0,{"$f":"IF(R329=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R329,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V329,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20436,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20436,"","","","","",""]
[null,"RF-000059",8283,"Footpath Financial","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","End LHS Kerb","Road Widening",null,null,"NA",0,14040,null,1,14040,null,0,{"$f":"IF(R330=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R330,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V330,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14040,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14040,"","","","","",""]
[null,"RF-000056",8279,"Footpath Financial","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,35328,null,1,35328,null,0,{"$f":"IF(R331=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R331,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V331,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35328,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,35328,"","","","","",""]
[null,"RF-000058",8281,"Footpath Financial","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,13104,null,1,13104,null,0,{"$f":"IF(R332=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R332,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V332,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13104,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13104,"","","","","",""]
[null,"RF-000054",8278,"Footpath Financial","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,24434,null,1,24434,null,0,{"$f":"IF(R333=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R333,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V333,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24434,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,24434,"","","","","",""]
[null,"RF-000055",8278,"Footpath Financial","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,11700,null,1,11700,null,0,{"$f":"IF(R334=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R334,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V334,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11700,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,11700,"","","","","",""]
[null,"RU-001155",8278,"Formation Financial","Brisbane St Sth E P/B - Formation","Brisbane St Sth E P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,399,null,1,399,null,73,{"$f":"IF(R335=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R335,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V335,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},399,"y",null,null,null,null,null,null,{"$f":"IF(Y335=\"y\",AF$14,IF(AND(Y335>0,Y335<=1),Y335*AF$14,\"\"))","v":47790},{"$f":"IF(Z335=\"y\",AG$14,IF(AND(Z335>0,Z335<=1),Z335*AG$14,\"\"))","v":""},{"$f":"IF(AA335=\"y\",AH$14,IF(AND(AA335>0,AA335<=1),AA335*AH$14,\"\"))","v":""},{"$f":"IF(AB335=\"y\",AI$14,IF(AND(AB335>0,AB335<=1),AB335*AI$14,\"\"))","v":""},{"$f":"IF(AC335=\"y\",AJ$14,IF(AND(AC335>0,AC335<=1),AC335*AJ$14,\"\"))","v":""},{"$f":"IF(AD335=\"y\",AK$14,IF(AND(AD335>0,AD335<=1),AD335*AK$14,\"\"))","v":""},{"$f":"SUM(AF335:AK335)","v":47790},null,{"$f":"IF(AF335=\"\",\"\",(AF335/$AL335)*$X335)","v":399},{"$f":"IF(AG335=\"\",\"\",(AG335/$AL335)*$X335)","v":""},{"$f":"IF(AH335=\"\",\"\",(AH335/$AL335)*$X335)","v":""},{"$f":"IF(AI335=\"\",\"\",(AI335/$AL335)*$X335)","v":""},{"$f":"IF(AJ335=\"\",\"\",(AJ335/$AL335)*$X335)","v":""},{"$f":"IF(AK335=\"\",\"\",(AK335/$AL335)*$X335)","v":""},{"$f":"IF(SUM(AN335:AS335)=X335,\"\",\"ERROR\")","v":""}]
[null,"RK-000221",8278,"Kerb Financial Asset","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,10585,null,1,10585,null,0,{"$f":"IF(R336=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R336,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V336,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10585,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10585,"","","","","",""]
[null,"RK-000222",8278,"Kerb Financial Asset","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,5840,null,1,5840,null,0,{"$f":"IF(R337=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R337,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V337,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5840,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5840,"","","","","",""]
[null,"RS-000369",8278,"Seal Financial Asset","Brisbane St Sth E P/B - Seal","Brisbane St Sth E P/B","Beaudesert","SBL William St","End Median",null,null,"NA",{"$f":"IF(J338=RoadTYPE1,VLOOKUP(L338,Roadunitrates1,2,FALSE),IF(J338=ROADTYPE2,VLOOKUP(L338,Roadunitrates2,2,FALSE),0))","v":0},2263,null,{"$f":"IF(O338=\"\",1,VLOOKUP(O338,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N338=\"\",\"\",N338*P338)","v":2263},null,0,{"$f":"IF(R338=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R338,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T338=\"\",0,T338*10000*S338)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V338,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q338+U338)*W338,0)","v":2263},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2263,"","","","","",""]
[null,"RP-000393",8278,"Sealed Road Financia","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,4351,null,1,4351,null,0,{"$f":"IF(R339=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R339,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V339,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4351,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4351,"","","","","",""]
[null,"RU-001156",8279,"Formation Financial","Brisbane St Sth E P/B - Formation","Brisbane St Sth E P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,2315,null,1,2315,null,167,{"$f":"IF(R340=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R340,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V340,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2315,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2315,"","","","","",""]
[null,"RK-000223",8279,"Kerb Financial Asset","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,24215,null,1,24215,null,0,{"$f":"IF(R341=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R341,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V341,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24215,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,24215,"","","","","",""]
[null,"RS-000370",8279,"Seal Financial Asset","Brisbane St Sth E P/B - Seal","Brisbane St Sth E P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,15531,null,1,15531,null,0,{"$f":"IF(R342=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R342,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V342,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15531,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15531,"","","","","",""]
[null,"RP-000394",8279,"Sealed Road Financia","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,32846,null,1,32846,null,0,{"$f":"IF(R343=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R343,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V343,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32846,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,32846,"","","","","",""]
[null,"RU-001157",8280,"Formation Financial","Brisbane St Sth E P/B - Formation","Brisbane St Sth E P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,3188,null,1,3188,null,138,{"$f":"IF(R344=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R344,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V344,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3188,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3188,"","","","","",""]
[null,"RK-000224",8280,"Kerb Financial Asset","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,12470,null,1,12470,null,0,{"$f":"IF(R345=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R345,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V345,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12470,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12470,"","","","","",""]
[null,"RS-000371",8280,"Seal Financial Asset","Brisbane St Sth E P/B - Seal","Brisbane St Sth E P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,12834,null,1,12834,null,0,{"$f":"IF(R346=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R346,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V346,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12834,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12834,"","","","","",""]
[null,"RP-000395",8280,"Sealed Road Financia","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,27142,null,1,27142,null,0,{"$f":"IF(R347=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R347,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V347,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27142,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,27142,"","","","","",""]
[null,"RU-001158",8281,"Formation Financial","Brisbane St Sth E P/B - Formation","Brisbane St Sth E P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,2957,null,1,2957,null,80,{"$f":"IF(R348=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R348,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V348,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2957,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2957,"","","","","",""]
[null,"RK-000225",8281,"Kerb Financial Asset","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,9715,null,1,9715,null,0,{"$f":"IF(R349=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R349,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V349,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9715,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9715,"","","","","",""]
[null,"RS-000372",8281,"Seal Financial Asset","Brisbane St Sth E P/B - Seal","Brisbane St Sth E P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,7440,null,1,7440,null,0,{"$f":"IF(R350=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R350,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V350,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7440,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7440,"","","","","",""]
[null,"RP-000396",8281,"Sealed Road Financia","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,15734,null,1,15734,null,0,{"$f":"IF(R351=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R351,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V351,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15734,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15734,"","","","","",""]
[null,"RU-001159",8282,"Formation Financial","Brisbane St Sth E P/B - Formation","Brisbane St Sth E P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,1951,null,1,1951,null,202,{"$f":"IF(R352=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R352,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V352,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1951,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1951,"","","","","",""]
[null,"RK-000226",8282,"Kerb Financial Asset","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,24650,null,1,24650,null,0,{"$f":"IF(R353=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R353,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V353,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24650,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,24650,"","","","","",""]
[null,"RS-000373",8282,"Seal Financial Asset","Brisbane St Sth E P/B - Seal","Brisbane St Sth E P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,12524,null,1,12524,null,0,{"$f":"IF(R354=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R354,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V354,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12524,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12524,"","","","","",""]
[null,"RP-000397",8282,"Sealed Road Financia","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,27690,null,1,27690,null,0,{"$f":"IF(R355=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R355,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V355,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27690,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,27690,"","","","","",""]
[null,"RK-000227",8284,"Kerb Financial Asset","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","Road Widening","End LHS Kerb",null,null,"NA",0,23490,null,1,23490,null,0,{"$f":"IF(R356=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R356,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V356,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23490,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,23490,"","","","","",""]
[null,"RS-000375",8284,"Seal Financial Asset","Brisbane St Sth E P/B - Seal","Brisbane St Sth E P/B","Beaudesert","Road Widening","End LHS Kerb",null,null,"NA",0,4690,null,1,4690,null,0,{"$f":"IF(R357=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R357,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V357,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4690,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4690,"","","","","",""]
[null,"RP-000399",8284,"Sealed Road Financia","Brisbane St Sth E P/B","Brisbane St Sth E P/B","Beaudesert","Road Widening","End LHS Kerb",null,null,"NA",0,17379,null,1,17379,null,0,{"$f":"IF(R358=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R358,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V358,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17379,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,17379,"","","","","",""]
[null,"RU-001161",8284,"Formation Financial","Brisbane St Sth E P/B - Formation","Brisbane St Sth E P/B","Beaudesert","Road Widening","End LHS Kerb",null,null,"NA",0,3087,null,1,3087,null,134,{"$f":"IF(R359=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R359,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V359,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3087,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3087,"","","","","",""]
[null,"RF-000062",8274,"Footpath Financial","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,19500,null,1,19500,null,0,{"$f":"IF(R360=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R360,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V360,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19500,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19500,"","","","","",""]
[null,"RF-000063",8274,"Footpath Financial","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,15600,null,1,15600,null,0,{"$f":"IF(R361=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R361,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V361,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15600,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15600,"","","","","",""]
[null,"RF-000060",8273,"Footpath Financial","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,34368,null,1,34368,null,0,{"$f":"IF(R362=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R362,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V362,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34368,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,34368,"","","","","",""]
[null,"RF-000061",8273,"Footpath Financial","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,7500,null,1,7500,null,0,{"$f":"IF(R363=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R363,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V363,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7500,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7500,"","","","","",""]
[null,"RU-001162",8273,"Formation Financial","Brisbane St Sth W P/B - Formation","Brisbane St Sth W P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,460,null,1,460,null,73,{"$f":"IF(R364=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R364,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V364,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},460,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,460,"","","","","",""]
[null,"RK-000228",8273,"Kerb Financial Asset","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,5840,null,1,5840,null,0,{"$f":"IF(R365=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R365,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V365,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5840,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5840,"","","","","",""]
[null,"RK-000229",8273,"Kerb Financial Asset","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,10585,null,1,10585,null,0,{"$f":"IF(R366=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R366,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V366,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10585,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10585,"","","","","",""]
[null,"RS-000376",8273,"Seal Financial Asset","Brisbane St Sth W P/B - Seal","Brisbane St Sth W P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,1691,null,1,1691,null,0,{"$f":"IF(R367=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R367,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V367,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1691,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1691,"","","","","",""]
[null,"RP-000400",8273,"Sealed Road Financia","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","SBL William St","End Median",null,null,"NA",0,6526,null,1,6526,null,0,{"$f":"IF(R368=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R368,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V368,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6526,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6526,"","","","","",""]
[null,"RU-001163",8274,"Formation Financial","Brisbane St Sth W P/B - Formation","Brisbane St Sth W P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,2665,null,1,2665,null,167,{"$f":"IF(R369=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R369,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V369,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2665,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2665,"","","","","",""]
[null,"RK-000230",8274,"Kerb Financial Asset","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,24215,null,1,24215,null,0,{"$f":"IF(R370=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R370,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V370,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24215,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,24215,"","","","","",""]
[null,"RS-000377",8274,"Seal Financial Asset","Brisbane St Sth W P/B - Seal","Brisbane St Sth W P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,11281,null,1,11281,null,0,{"$f":"IF(R371=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R371,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V371,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11281,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,11281,"","","","","",""]
[null,"RP-000401",8274,"Sealed Road Financia","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","End Median","Albert St",null,null,"NA",0,37822,null,1,37822,null,0,{"$f":"IF(R372=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V372,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37822,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,37822,"","","","","",""]
[null,"RU-001164",8275,"Formation Financial","Brisbane St Sth W P/B - Formation","Brisbane St Sth W P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,2174,null,1,2174,null,138,{"$f":"IF(R373=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R373,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V373,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2174,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2174,"","","","","",""]
[null,"RK-000231",8275,"Kerb Financial Asset","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,7568,null,1,7568,null,0,{"$f":"IF(R374=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R374,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V374,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7568,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7568,"","","","","",""]
[null,"RS-000378",8275,"Seal Financial Asset","Brisbane St Sth W P/B - Seal","Brisbane St Sth W P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,14973,null,1,14973,null,0,{"$f":"IF(R375=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R375,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V375,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14973,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14973,"","","","","",""]
[null,"RP-000402",8275,"Sealed Road Financia","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","Albert St","McKee St",null,null,"NA",0,30843,null,1,30843,null,0,{"$f":"IF(R376=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R376,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V376,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30843,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30843,"","","","","",""]
[null,"RU-001165",8276,"Formation Financial","Brisbane St Sth W P/B - Formation","Brisbane St Sth W P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,2296,null,1,2296,null,78,{"$f":"IF(R377=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R377,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V377,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2296,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2296,"","","","","",""]
[null,"RK-000232",8276,"Kerb Financial Asset","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,9715,null,1,9715,null,0,{"$f":"IF(R378=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R378,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V378,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9715,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9715,"","","","","",""]
[null,"RS-000379",8276,"Seal Financial Asset","Brisbane St Sth W P/B - Seal","Brisbane St Sth W P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,4836,null,1,4836,null,0,{"$f":"IF(R379=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R379,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V379,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4836,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4836,"","","","","",""]
[null,"RP-000403",8276,"Sealed Road Financia","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","McKee St","Jane St",null,null,"NA",0,10692,null,1,10692,null,0,{"$f":"IF(R380=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R380,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V380,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10692,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,10692,"","","","","",""]
[null,"RU-001166",8277,"Formation Financial","Brisbane St Sth W P/B - Formation","Brisbane St Sth W P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,5005,null,1,5005,null,170,{"$f":"IF(R381=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R381,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V381,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5005,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5005,"","","","","",""]
[null,"RK-000233",8277,"Kerb Financial Asset","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,24650,null,1,24650,null,0,{"$f":"IF(R382=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R382,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V382,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24650,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,24650,"","","","","",""]
[null,"RS-000380",8277,"Seal Financial Asset","Brisbane St Sth W P/B - Seal","Brisbane St Sth W P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,6562,null,1,6562,null,0,{"$f":"IF(R383=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R383,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V383,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6562,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6562,"","","","","",""]
[null,"RP-000404",8277,"Sealed Road Financia","Brisbane St Sth W P/B","Brisbane St Sth W P/B","Beaudesert","Jane St","End LHS Kerb",null,null,"NA",0,23304,null,1,23304,null,0,{"$f":"IF(R384=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R384,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V384,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23304,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,23304,"","","","","",""]
[null,"RF-000064",2878,"Footpath Financial","Bromelton St","Bromelton St","Beaudesert","Telemon St","End Right Parking",null,null,"NA",0,38998,null,1,38998,null,176,{"$f":"IF(R385=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R385,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V385,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38998,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,38998,"","","","","",""]
[null,"RU-001173",2878,"Formation Financial","Bromelton St - Formation","Bromelton St","Beaudesert","Telemon St","End Right Parking",null,null,"NA",0,3717,null,1,3717,null,176,{"$f":"IF(R386=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R386,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V386,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3717,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3717,"","","","","",""]
[null,"RK-000236",2878,"Kerb Financial Asset","Bromelton St","Bromelton St","Beaudesert","Telemon St","End Right Parking",null,null,"NA",0,25230,null,1,25230,null,176,{"$f":"IF(R387=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R387,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V387,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25230,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25230,"","","","","",""]
[null,"RK-000237",2878,"Kerb Financial Asset","Bromelton St","Bromelton St","Beaudesert","Telemon St","End Right Parking",null,null,"NA",0,28635,null,1,28635,null,176,{"$f":"IF(R388=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R388,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V388,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28635,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,28635,"","","","","",""]
[null,"RS-000386",2878,"Seal Financial Asset","Bromelton St - Seal","Bromelton St","Beaudesert","Telemon St","End Right Parking",null,null,"NA",0,47926,null,1,47926,null,176,{"$f":"IF(R389=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R389,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V389,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47926,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,47926,"","","","","",""]
[null,"RP-000410",2878,"Sealed Road Financia","Bromelton St","Bromelton St","Beaudesert","Telemon St","End Right Parking",null,null,"NA",0,296988,null,1,296988,null,176,{"$f":"IF(R390=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V390,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},296988,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,296988,"","","","","",""]
[null,"RU-001174",2877,"Formation Financial","Bromelton St - Formation","Bromelton St","Beaudesert","End Right Parking","Hopkins 100",null,null,"NA",0,4637,null,1,4637,null,295,{"$f":"IF(R391=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R391,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V391,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4637,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4637,"","","","","",""]
[null,"RK-000238",2877,"Kerb Financial Asset","Bromelton St","Bromelton St","Beaudesert","End Right Parking","Hopkins 100",null,null,"NA",0,42775,null,1,42775,null,295,{"$f":"IF(R392=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R392,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V392,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},42775,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,42775,"","","","","",""]
[null,"RS-000387",2877,"Seal Financial Asset","Bromelton St - Seal","Bromelton St","Beaudesert","End Right Parking","Hopkins 100",null,null,"NA",0,14234,null,1,14234,null,295,{"$f":"IF(R393=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R393,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V393,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14234,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14234,"","","","","",""]
[null,"RP-000411",2877,"Sealed Road Financia","Bromelton St","Bromelton St","Beaudesert","End Right Parking","Hopkins 100",null,null,"NA",0,138349,null,1,138349,null,295,{"$f":"IF(R394=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R394,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V394,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},138349,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,138349,"","","","","",""]
[null,"RK-002430",20149,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Beaudesert Nerang Rd SBL","Seal Change",null,null,"4A",0,290,null,1,290,null,8,{"$f":"IF(R395=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V395,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},290,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,290,"","","","","",""]
[null,"RK-002432",20149,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Beaudesert Nerang Rd SBL","Seal Change",null,null,"4A",0,1740,null,1,1740,null,8,{"$f":"IF(R396=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R396,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V396,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1740,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1740,"","","","","",""]
[null,"RS-003886",20149,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Beaudesert Nerang Rd SBL","Seal Change",null,null,"4A",0,1879,null,1,1879,null,8,{"$f":"IF(R397=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R397,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V397,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1879,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1879,"","","","","",""]
[null,"RP-004582",20149,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Beaudesert Nerang Rd SBL","Seal Change",null,null,"4A",0,5066,null,1,5066,null,8,{"$f":"IF(R398=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R398,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V398,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5066,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5066,"","","","","",""]
[null,"RK-002431",20148,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Seal Change","Spa Ct",null,null,"4A",0,11310,null,1,11310,null,88,{"$f":"IF(R399=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R399,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V399,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11310,"y",null,null,null,null,null,null,{"$f":"IF(Y399=\"y\",AF$14,IF(AND(Y399>0,Y399<=1),Y399*AF$14,\"\"))","v":47790},{"$f":"IF(Z399=\"y\",AG$14,IF(AND(Z399>0,Z399<=1),Z399*AG$14,\"\"))","v":""},{"$f":"IF(AA399=\"y\",AH$14,IF(AND(AA399>0,AA399<=1),AA399*AH$14,\"\"))","v":""},{"$f":"IF(AB399=\"y\",AI$14,IF(AND(AB399>0,AB399<=1),AB399*AI$14,\"\"))","v":""},{"$f":"IF(AC399=\"y\",AJ$14,IF(AND(AC399>0,AC399<=1),AC399*AJ$14,\"\"))","v":""},{"$f":"IF(AD399=\"y\",AK$14,IF(AND(AD399>0,AD399<=1),AD399*AK$14,\"\"))","v":""},{"$f":"SUM(AF399:AK399)","v":47790},null,{"$f":"IF(AF399=\"\",\"\",(AF399/$AL399)*$X399)","v":11310},{"$f":"IF(AG399=\"\",\"\",(AG399/$AL399)*$X399)","v":""},{"$f":"IF(AH399=\"\",\"\",(AH399/$AL399)*$X399)","v":""},{"$f":"IF(AI399=\"\",\"\",(AI399/$AL399)*$X399)","v":""},{"$f":"IF(AJ399=\"\",\"\",(AJ399/$AL399)*$X399)","v":""},{"$f":"IF(AK399=\"\",\"\",(AK399/$AL399)*$X399)","v":""},{"$f":"IF(SUM(AN399:AS399)=X399,\"\",\"ERROR\")","v":""}]
[null,"RK-002433",20148,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Seal Change","Spa Ct",null,null,"4A",0,12760,null,1,12760,null,88,{"$f":"IF(R400=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R400,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V400,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12760,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12760,"","","","","",""]
[null,"RS-003887",20148,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Seal Change","Spa Ct",null,null,"4A",0,14347,null,1,14347,null,88,{"$f":"IF(R401=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R401,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V401,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14347,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14347,"","","","","",""]
[null,"RP-004583",20148,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Seal Change","Spa Ct",null,null,"4A",{"$f":"IF(J402=RoadTYPE1,VLOOKUP(L402,Roadunitrates1,2,FALSE),IF(J402=ROADTYPE2,VLOOKUP(L402,Roadunitrates2,2,FALSE),0))","v":0},42410,null,{"$f":"IF(O402=\"\",1,VLOOKUP(O402,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N402=\"\",\"\",N402*P402)","v":42410},null,88,{"$f":"IF(R402=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R402,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R402,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T402=\"\",0,T402*10000*S402)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V402,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q402+U402)*W402,0)","v":42410},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,42410,"","","","","",""]
[null,"RK-000243",8286,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Spa Ct","Monza St",null,null,"4A",0,39440,null,1,39440,null,294,{"$f":"IF(R403=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R403,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R403,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V403,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},39440,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,39440,"","","","","",""]
[null,"RK-000244",8286,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Spa Ct","Monza St",null,null,"4A",0,38860,null,1,38860,null,294,{"$f":"IF(R404=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R404,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R404,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V404,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38860,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,38860,"","","","","",""]
[null,"RS-000398",8286,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Spa Ct","Monza St",null,null,"4A",0,28545,null,1,28545,null,294,{"$f":"IF(R405=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R405,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R405,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V405,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28545,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,28545,"","","","","",""]
[null,"RP-000423",8286,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Spa Ct","Monza St",null,null,"4A",0,113210,null,1,113210,null,294,{"$f":"IF(R406=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R406,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R406,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V406,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},113210,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,113210,"","","","","",""]
[null,"RU-001187",8286,"Formation Financial","Brooklands Dr - Formation","Brooklands Dr","Beaudesert","Spa Ct","Monza St",null,null,"4A",0,7978,null,1,7978,null,294,{"$f":"IF(R407=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R407,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R407,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V407,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7978,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7978,"","","","","",""]
[null,"RU-001188",8287,"Formation Financial","Brooklands Dr - Formation","Brooklands Dr","Beaudesert","Monza St","Hawthorn St",null,null,"4A",0,5770,null,1,5770,null,278,{"$f":"IF(R408=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R408,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R408,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V408,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5770,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5770,"","","","","",""]
[null,"RK-000245",8287,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Monza St","Hawthorn St",null,null,"4A",0,33350,null,1,33350,null,297,{"$f":"IF(R409=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R409,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R409,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V409,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33350,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,33350,"","","","","",""]
[null,"RK-000246",8287,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Monza St","Hawthorn St",null,null,"4A",0,33060,null,1,33060,null,297,{"$f":"IF(R410=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R410,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R410,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V410,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33060,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,33060,"","","","","",""]
[null,"RS-000399",8287,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Monza St","Hawthorn St",null,null,"4A",0,23722,null,1,23722,null,297,{"$f":"IF(R411=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R411,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R411,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V411,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23722,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,23722,"","","","","",""]
[null,"RP-000424",8287,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Monza St","Hawthorn St",null,null,"4A",0,81873,null,1,81873,null,297,{"$f":"IF(R412=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R412,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V412,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},81873,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,81873,"","","","","",""]
[null,"RK-002434",20147,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Hawthorn St","Seal Change",null,null,"4A",0,23200,null,1,23200,null,160,{"$f":"IF(R413=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R413,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R413,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V413,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23200,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,23200,"","","","","",""]
[null,"RK-002435",20147,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Hawthorn St","Seal Change",null,null,"4A",0,20590,null,1,20590,null,160,{"$f":"IF(R414=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R414,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R414,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V414,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20590,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20590,"","","","","",""]
[null,"RS-003888",20147,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Hawthorn St","Seal Change",null,null,"4A",0,25296,null,1,25296,null,160,{"$f":"IF(R415=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R415,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R415,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V415,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25296,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25296,"","","","","",""]
[null,"RP-004584",20147,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Hawthorn St","Seal Change",null,null,"4A",0,69555,null,1,69555,null,160,{"$f":"IF(R416=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R416,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R416,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V416,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},69555,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,69555,"","","","","",""]
[null,"RU-001189",8288,"Formation Financial","Brooklands Dr - Formation","Brooklands Dr","Beaudesert","Seal Change","Nicole Ct",null,null,"4A",0,7295,null,1,7295,null,330,{"$f":"IF(R417=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R417,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R417,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V417,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7295,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7295,"","","","","",""]
[null,"RK-000247",8288,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Seal Change","Nicole Ct",null,null,"4A",0,44950,null,1,44950,null,371,{"$f":"IF(R418=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R418,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R418,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V418,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44950,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,44950,"","","","","",""]
[null,"RK-000248",8288,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Seal Change","Nicole Ct",null,null,"4A",0,45820,null,1,45820,null,371,{"$f":"IF(R419=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R419,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R419,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V419,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45820,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,45820,"","","","","",""]
[null,"RS-000400",8288,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Seal Change","Nicole Ct",null,null,"4A",0,30060,null,1,30060,null,371,{"$f":"IF(R420=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R420,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R420,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V420,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30060,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30060,"","","","","",""]
[null,"RP-000425",8288,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Seal Change","Nicole Ct",null,null,"4A",0,124355,null,1,124355,null,371,{"$f":"IF(R421=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R421,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R421,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V421,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},124355,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,124355,"","","","","",""]
[null,"RU-001190",8289,"Formation Financial","Brooklands Dr - Formation","Brooklands Dr","Beaudesert","Nicole Ct","Meridian Way",null,null,"4A",0,12351,null,1,12351,null,531,{"$f":"IF(R422=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R422,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R422,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V422,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12351,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12351,"","","","","",""]
[null,"RK-000249",8289,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Nicole Ct","Meridian Way",null,null,"4A",0,73950,null,1,73950,null,531,{"$f":"IF(R423=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R423,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R423,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V423,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},73950,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,73950,"","","","","",""]
[null,"RK-000250",8289,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Nicole Ct","Meridian Way",null,null,"4A",0,80185,null,1,80185,null,531,{"$f":"IF(R424=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R424,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R424,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V424,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},80185,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,80185,"","","","","",""]
[null,"RS-000401",8289,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Nicole Ct","Meridian Way",null,null,"4A",0,82310,null,1,82310,null,531,{"$f":"IF(R425=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R425,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R425,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V425,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},82310,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,82310,"","","","","",""]
[null,"RP-000426",8289,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Nicole Ct","Meridian Way",null,null,"4A",0,175263,null,1,175263,null,531,{"$f":"IF(R426=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R426,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R426,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V426,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},175263,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,175263,"","","","","",""]
[null,"RU-001191",8290,"Formation Financial","Brooklands Dr - Formation","Brooklands Dr","Beaudesert","Meridian Way","Braeview Pl",null,null,"4A",0,7491,null,1,7491,null,343,{"$f":"IF(R427=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R427,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R427,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V427,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7491,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7491,"","","","","",""]
[null,"RK-000251",8290,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Meridian Way","Braeview Pl",null,null,"4A",0,47560,null,1,47560,null,343,{"$f":"IF(R428=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R428,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R428,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V428,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47560,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,47560,"","","","","",""]
[null,"RK-000253",8290,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Meridian Way","Braeview Pl",null,null,"4A",0,49590,null,1,49590,null,343,{"$f":"IF(R429=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R429,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R429,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V429,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49590,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,49590,"","","","","",""]
[null,"RS-000402",8290,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Meridian Way","Braeview Pl",null,null,"4A",0,51038,null,1,51038,null,343,{"$f":"IF(R430=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R430,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R430,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V430,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},51038,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,51038,"","","","","",""]
[null,"RP-000427",8290,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Meridian Way","Braeview Pl",null,null,"4A",0,149109,null,1,149109,null,343,{"$f":"IF(R431=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R431,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R431,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V431,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},149109,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,149109,"","","","","",""]
[null,"RU-001192",8291,"Formation Financial","Brooklands Dr - Formation","Brooklands Dr","Beaudesert","Braeview Pl","Summerfield Dr",null,null,"4A",0,6482,null,1,6482,null,250,{"$f":"IF(R432=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R432,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R432,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V432,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6482,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6482,"","","","","",""]
[null,"RK-000255",8291,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Braeview Pl","Summerfield Dr",null,null,"4A",0,35525,null,1,35525,null,250,{"$f":"IF(R433=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R433,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R433,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V433,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35525,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,35525,"","","","","",""]
[null,"RK-000257",8291,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Braeview Pl","Summerfield Dr",null,null,"4A",0,35090,null,1,35090,null,250,{"$f":"IF(R434=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R434,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R434,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V434,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35090,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,35090,"","","","","",""]
[null,"RS-000403",8291,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Braeview Pl","Summerfield Dr",null,null,"4A",0,37254,null,1,37254,null,250,{"$f":"IF(R435=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R435,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R435,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V435,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37254,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,37254,"","","","","",""]
[null,"RP-000428",8291,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Braeview Pl","Summerfield Dr",null,null,"4A",0,129020,null,1,129020,null,250,{"$f":"IF(R436=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R436,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R436,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V436,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},129020,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,129020,"","","","","",""]
[null,"RU-001193",8292,"Formation Financial","Brooklands Dr - Formation","Brooklands Dr","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,1159,null,1,1159,null,80,{"$f":"IF(R437=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R437,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R437,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V437,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1159,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1159,"","","","","",""]
[null,"RK-000259",8292,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,9860,null,1,9860,null,80,{"$f":"IF(R438=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R438,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R438,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V438,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9860,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,9860,"","","","","",""]
[null,"RK-000260",8292,"Kerb Financial Asset","Brooklands Dr","Brooklands Dr","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,4500,null,1,4500,null,80,{"$f":"IF(R439=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R439,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R439,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V439,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4500,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4500,"","","","","",""]
[null,"RS-000404",8292,"Seal Financial Asset","Brooklands Dr - Seal","Brooklands Dr","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,6631,null,1,6631,null,80,{"$f":"IF(R440=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R440,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R440,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V440,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6631,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6631,"","","","","",""]
[null,"RP-000429",8292,"Sealed Road Financia","Brooklands Dr","Brooklands Dr","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,20766,null,1,20766,null,80,{"$f":"IF(R441=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R441,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R441,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V441,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20766,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20766,"","","","","",""]
[null,"BO-000001",null,"Road Furniture","Bus Shelter  - Flooring","Brooklands Dr","Beaudesert","Spa Ct",null,null,null,"4A",0,5400,null,1,5400,null,null,{"$f":"IF(R442=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R442,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R442,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V442,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5400,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5400,"","","","","",""]
[null,"BO-001232",null,"Road Furniture","Bus Shelter  - Building Envelope","Brooklands Dr","Beaudesert","Spa Ct",null,null,null,"4A",0,2400,null,1,2400,null,null,{"$f":"IF(R443=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R443,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V443,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2400,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2400,"","","","","",""]
[null,"BO-001594",null,"Road Furniture","Bus Shelter  - Roof","Brooklands Dr","Beaudesert","Spa Ct",null,null,null,"4A",0,4200,null,1,4200,null,null,{"$f":"IF(R444=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R444,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R444,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V444,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4200,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4200,"","","","","",""]
[null,"RU-001194",8293,"Formation Financial","Brooklands Dr Extra CW - Formation","Brooklands Dr Extra CW","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,1344,null,1,1344,null,80,{"$f":"IF(R445=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R445,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R445,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V445,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1344,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1344,"","","","","",""]
[null,"RK-000261",8293,"Kerb Financial Asset","Brooklands Dr Extra CW","Brooklands Dr Extra CW","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,4350,null,1,4350,null,0,{"$f":"IF(R446=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R446,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R446,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V446,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4350,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4350,"","","","","",""]
[null,"RK-000262",8293,"Kerb Financial Asset","Brooklands Dr Extra CW","Brooklands Dr Extra CW","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,12760,null,1,12760,null,0,{"$f":"IF(R447=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R447,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R447,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V447,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12760,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12760,"","","","","",""]
[null,"RS-000405",8293,"Seal Financial Asset","Brooklands Dr Extra CW - Seal","Brooklands Dr Extra CW","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,7936,null,1,7936,null,0,{"$f":"IF(R448=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R448,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R448,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V448,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7936,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7936,"","","","","",""]
[null,"RP-000430",8293,"Sealed Road Financia","Brooklands Dr Extra CW","Brooklands Dr Extra CW","Beaudesert","Summerfield Dr","Beaudesert Nerang Rd",null,null,"4A",0,24077,null,1,24077,null,0,{"$f":"IF(R449=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R449,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R449,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V449,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24077,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,24077,"","","","","",""]
[null,"RU-001380",2898,"Formation Financial","Cryna Rd - Formation","Cryna Rd","Beaudesert","Mt Lindesay Hwy","Sullivan Rd",null,null,"4B",0,106148,null,1,106148,null,1065,{"$f":"IF(R450=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R450,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V450,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},106148,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,106148,"","","","","",""]
[null,"RS-000683",2898,"Seal Financial Asset","Cryna Rd - Seal","Cryna Rd","Beaudesert","Mt Lindesay Hwy","Sullivan Rd",null,null,"4B",0,85002,null,1,85002,null,1035,{"$f":"IF(R451=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R451,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R451,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V451,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},85002,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,85002,"","","","","",""]
[null,"RP-000736",2898,"Sealed Road Financia","Cryna Rd","Cryna Rd","Beaudesert","Mt Lindesay Hwy","Sullivan Rd",null,null,"4B",0,282430,null,1,282430,null,1035,{"$f":"IF(R452=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R452,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R452,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V452,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},282430,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,282430,"","","","","",""]
[null,"RF-000103",8364,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,31584,null,1,31584,null,0,{"$f":"IF(R453=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R453,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R453,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V453,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31584,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,31584,"","","","","",""]
[null,"RF-000107",8367,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","Arthur St","Hart St",null,null,"4A",0,34920,null,1,34920,null,0,{"$f":"IF(R454=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R454,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R454,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V454,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34920,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,34920,"","","","","",""]
[null,"RF-000104",8365,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","Duckett St","Tina St",null,null,"4A",0,28236,null,1,28236,null,0,{"$f":"IF(R455=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R455,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R455,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V455,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28236,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,28236,"","","","","",""]
[null,"RF-000101",8363,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","EBL Brisbane St","Anna St",null,null,"4A",0,41832,null,1,41832,null,0,{"$f":"IF(R456=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R456,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R456,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V456,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41832,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,41832,"","","","","",""]
[null,"RF-000102",8363,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","EBL Brisbane St","Anna St",null,null,"4A",0,25723,null,1,25723,null,0,{"$f":"IF(R457=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R457,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R457,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V457,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25723,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25723,"","","","","",""]
[null,"RF-000108",8368,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","Hart St","Boundary St",null,null,"4A",0,15840,null,1,15840,null,0,{"$f":"IF(R458=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R458,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R458,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V458,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15840,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15840,"","","","","",""]
[null,"RF-000109",8368,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","Hart St","Boundary St",null,null,"4A",0,20520,null,1,20520,null,0,{"$f":"IF(R459=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R459,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R459,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V459,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20520,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20520,"","","","","",""]
[null,"RF-000105",8366,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","Tina St","Arthur St",null,null,"4A",0,12768,null,1,12768,null,0,{"$f":"IF(R460=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R460,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R460,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V460,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12768,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12768,"","","","","",""]
[null,"RF-000106",8366,"Footpath Financial","Eaglesfield St","Eaglesfield St","Beaudesert","Tina St","Arthur St",null,null,"4A",0,37728,null,1,37728,null,0,{"$f":"IF(R461=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R461,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R461,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V461,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37728,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,37728,"","","","","",""]
[null,"RU-001459",8363,"Formation Financial","Eaglesfield St - Formation","Eaglesfield St","Beaudesert","EBL Brisbane St","Anna St",null,null,"4A",0,7158,null,1,7158,null,291,{"$f":"IF(R462=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R462,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R462,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V462,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7158,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,7158,"","","","","",""]
[null,"RK-000453",8363,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","EBL Brisbane St","Anna St",null,null,"4A",0,39440,null,1,39440,null,291,{"$f":"IF(R463=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R463,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R463,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V463,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},39440,"y",null,null,null,null,null,null,{"$f":"IF(Y463=\"y\",AF$14,IF(AND(Y463>0,Y463<=1),Y463*AF$14,\"\"))","v":47790},{"$f":"IF(Z463=\"y\",AG$14,IF(AND(Z463>0,Z463<=1),Z463*AG$14,\"\"))","v":""},{"$f":"IF(AA463=\"y\",AH$14,IF(AND(AA463>0,AA463<=1),AA463*AH$14,\"\"))","v":""},{"$f":"IF(AB463=\"y\",AI$14,IF(AND(AB463>0,AB463<=1),AB463*AI$14,\"\"))","v":""},{"$f":"IF(AC463=\"y\",AJ$14,IF(AND(AC463>0,AC463<=1),AC463*AJ$14,\"\"))","v":""},{"$f":"IF(AD463=\"y\",AK$14,IF(AND(AD463>0,AD463<=1),AD463*AK$14,\"\"))","v":""},{"$f":"SUM(AF463:AK463)","v":47790},null,{"$f":"IF(AF463=\"\",\"\",(AF463/$AL463)*$X463)","v":39440},{"$f":"IF(AG463=\"\",\"\",(AG463/$AL463)*$X463)","v":""},{"$f":"IF(AH463=\"\",\"\",(AH463/$AL463)*$X463)","v":""},{"$f":"IF(AI463=\"\",\"\",(AI463/$AL463)*$X463)","v":""},{"$f":"IF(AJ463=\"\",\"\",(AJ463/$AL463)*$X463)","v":""},{"$f":"IF(AK463=\"\",\"\",(AK463/$AL463)*$X463)","v":""},{"$f":"IF(SUM(AN463:AS463)=X463,\"\",\"ERROR\")","v":""}]
[null,"RK-000454",8363,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","EBL Brisbane St","Anna St",null,null,"4A",0,35960,null,1,35960,null,291,{"$f":"IF(R464=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R464,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R464,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V464,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35960,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,35960,"","","","","",""]
[null,"RS-000799",8363,"Seal Financial Asset","Eaglesfield St - Seal","Eaglesfield St","Beaudesert","EBL Brisbane St","Anna St",null,null,"4A",0,30008,null,1,30008,null,291,{"$f":"IF(R465=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R465,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R465,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V465,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30008,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30008,"","","","","",""]
[null,"RP-000866",8363,"Sealed Road Financia","Eaglesfield St","Eaglesfield St","Beaudesert","EBL Brisbane St","Anna St",null,null,"4A",{"$f":"IF(J466=RoadTYPE1,VLOOKUP(L466,Roadunitrates1,2,FALSE),IF(J466=ROADTYPE2,VLOOKUP(L466,Roadunitrates2,2,FALSE),0))","v":0},92666,null,{"$f":"IF(O466=\"\",1,VLOOKUP(O466,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N466=\"\",\"\",N466*P466)","v":92666},null,291,{"$f":"IF(R466=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R466,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R466,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T466=\"\",0,T466*10000*S466)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V466,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q466+U466)*W466,0)","v":92666},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,92666,"","","","","",""]
[null,"RU-001460",8364,"Formation Financial","Eaglesfield St - Formation","Eaglesfield St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,4668,null,1,4668,null,197,{"$f":"IF(R467=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R467,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R467,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V467,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4668,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4668,"","","","","",""]
[null,"RK-000455",8364,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,25810,null,1,25810,null,197,{"$f":"IF(R468=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R468,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R468,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V468,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25810,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25810,"","","","","",""]
[null,"RK-000456",8364,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,26100,null,1,26100,null,197,{"$f":"IF(R469=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R469,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R469,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V469,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26100,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26100,"","","","","",""]
[null,"RS-000800",8364,"Seal Financial Asset","Eaglesfield St - Seal","Eaglesfield St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,19194,null,1,19194,null,197,{"$f":"IF(R470=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R470,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R470,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V470,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19194,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19194,"","","","","",""]
[null,"RP-000867",8364,"Sealed Road Financia","Eaglesfield St","Eaglesfield St","Beaudesert","Anna St","Duckett St",null,null,"4A",0,59272,null,1,59272,null,197,{"$f":"IF(R471=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R471,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R471,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V471,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},59272,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,59272,"","","","","",""]
[null,"RU-001461",8365,"Formation Financial","Eaglesfield St - Formation","Eaglesfield St","Beaudesert","Duckett St","Tina St",null,null,"4A",0,4692,null,1,4692,null,193,{"$f":"IF(R472=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R472,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R472,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V472,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4692,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4692,"","","","","",""]
[null,"RK-000457",8365,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Duckett St","Tina St",null,null,"4A",0,25520,null,1,25520,null,193,{"$f":"IF(R473=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R473,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R473,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V473,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25520,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25520,"","","","","",""]
[null,"RK-000458",8365,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Duckett St","Tina St",null,null,"4A",0,25810,null,1,25810,null,193,{"$f":"IF(R474=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R474,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R474,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V474,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25810,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25810,"","","","","",""]
[null,"RS-000801",8365,"Seal Financial Asset","Eaglesfield St - Seal","Eaglesfield St","Beaudesert","Duckett St","Tina St",null,null,"4A",0,18914,null,1,18914,null,193,{"$f":"IF(R475=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R475,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R475,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V475,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18914,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18914,"","","","","",""]
[null,"RP-000868",8365,"Sealed Road Financia","Eaglesfield St","Eaglesfield St","Beaudesert","Duckett St","Tina St",null,null,"4A",0,59576,null,1,59576,null,193,{"$f":"IF(R476=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R476,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R476,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V476,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},59576,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,59576,"","","","","",""]
[null,"RU-001462",8366,"Formation Financial","Eaglesfield St - Formation","Eaglesfield St","Beaudesert","Tina St","Arthur St",null,null,"4A",0,5363,null,1,5363,null,224,{"$f":"IF(R477=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R477,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R477,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V477,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5363,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5363,"","","","","",""]
[null,"RK-000459",8366,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Tina St","Arthur St",null,null,"4A",0,27840,null,1,27840,null,224,{"$f":"IF(R478=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R478,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R478,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V478,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27840,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,27840,"","","","","",""]
[null,"RK-000460",8366,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Tina St","Arthur St",null,null,"4A",0,29870,null,1,29870,null,224,{"$f":"IF(R479=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R479,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R479,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V479,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29870,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29870,"","","","","",""]
[null,"RS-000802",8366,"Seal Financial Asset","Eaglesfield St - Seal","Eaglesfield St","Beaudesert","Tina St","Arthur St",null,null,"4A",0,22048,null,1,22048,null,224,{"$f":"IF(R480=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R480,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R480,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V480,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22048,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22048,"","","","","",""]
[null,"RP-000869",8366,"Sealed Road Financia","Eaglesfield St","Eaglesfield St","Beaudesert","Tina St","Arthur St",null,null,"4A",0,71425,null,1,71425,null,224,{"$f":"IF(R481=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R481,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R481,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V481,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},71425,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,71425,"","","","","",""]
[null,"RU-001463",8367,"Formation Financial","Eaglesfield St - Formation","Eaglesfield St","Beaudesert","Arthur St","Hart St",null,null,"4A",0,5267,null,1,5267,null,220,{"$f":"IF(R482=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R482,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R482,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V482,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5267,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5267,"","","","","",""]
[null,"RK-000461",8367,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Arthur St","Hart St",null,null,"4A",0,26970,null,1,26970,null,220,{"$f":"IF(R483=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R483,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R483,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V483,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26970,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26970,"","","","","",""]
[null,"RK-000462",8367,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Arthur St","Hart St",null,null,"4A",0,29870,null,1,29870,null,220,{"$f":"IF(R484=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R484,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R484,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V484,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29870,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29870,"","","","","",""]
[null,"RS-000803",8367,"Seal Financial Asset","Eaglesfield St - Seal","Eaglesfield St","Beaudesert","Arthur St","Hart St",null,null,"4A",0,20805,null,1,20805,null,220,{"$f":"IF(R485=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R485,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R485,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V485,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20805,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20805,"","","","","",""]
[null,"RP-000870",8367,"Sealed Road Financia","Eaglesfield St","Eaglesfield St","Beaudesert","Arthur St","Hart St",null,null,"4A",0,66871,null,1,66871,null,220,{"$f":"IF(R486=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R486,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V486,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},66871,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,66871,"","","","","",""]
[null,"RU-001464",8368,"Formation Financial","Eaglesfield St - Formation","Eaglesfield St","Beaudesert","Hart St","Boundary St",null,null,"4A",0,4876,null,1,4876,null,218,{"$f":"IF(R487=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R487,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R487,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V487,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4876,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4876,"","","","","",""]
[null,"RK-000463",8368,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Hart St","Boundary St",null,null,"4A",0,30305,null,1,30305,null,218,{"$f":"IF(R488=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R488,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R488,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V488,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30305,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30305,"","","","","",""]
[null,"RK-000464",8368,"Kerb Financial Asset","Eaglesfield St","Eaglesfield St","Beaudesert","Hart St","Boundary St",null,null,"4A",0,29870,null,1,29870,null,218,{"$f":"IF(R489=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R489,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R489,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V489,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29870,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29870,"","","","","",""]
[null,"RS-000804",8368,"Seal Financial Asset","Eaglesfield St - Seal","Eaglesfield St","Beaudesert","Hart St","Boundary St",null,null,"4A",0,18050,null,1,18050,null,218,{"$f":"IF(R490=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R490,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R490,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V490,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18050,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18050,"","","","","",""]
[null,"RP-000871",8368,"Sealed Road Financia","Eaglesfield St","Eaglesfield St","Beaudesert","Hart St","Boundary St",null,null,"4A",0,62789,null,1,62789,null,218,{"$f":"IF(R491=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R491,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R491,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V491,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},62789,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,62789,"","","","","",""]
[null,"RU-001469",8370,"Formation Financial","Edward St Beaudesert - Formation","Edward St Beaudesert","Beaudesert","EBL Brisbane St","Calam St",null,null,"4B",0,4382,null,1,4382,null,190,{"$f":"IF(R492=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R492,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R492,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V492,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4382,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4382,"","","","","",""]
[null,"RK-000474",8370,"Kerb Financial Asset","Edward St Beaudesert","Edward St Beaudesert","Beaudesert","EBL Brisbane St","Calam St",null,null,"4B",0,26680,null,1,26680,null,190,{"$f":"IF(R493=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R493,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R493,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V493,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26680,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,26680,"","","","","",""]
[null,"RK-000475",8370,"Kerb Financial Asset","Edward St Beaudesert","Edward St Beaudesert","Beaudesert","EBL Brisbane St","Calam St",null,null,"4B",0,25520,null,1,25520,null,190,{"$f":"IF(R494=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R494,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R494,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V494,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25520,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25520,"","","","","",""]
[null,"RS-000821",8370,"Seal Financial Asset","Edward St Beaudesert - Seal","Edward St Beaudesert","Beaudesert","EBL Brisbane St","Calam St",null,null,"4B",0,19412,null,1,19412,null,190,{"$f":"IF(R495=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R495,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R495,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V495,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19412,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19412,"","","","","",""]
[null,"RP-000889",8370,"Sealed Road Financia","Edward St Beaudesert","Edward St Beaudesert","Beaudesert","EBL Brisbane St","Calam St",null,null,"4B",0,59946,null,1,59946,null,190,{"$f":"IF(R496=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R496,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R496,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V496,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},59946,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,59946,"","","","","",""]
[null,"RU-001470",8374,"Formation Financial","Edward St Beaudesert - Formation","Edward St Beaudesert","Beaudesert","Calam St","Dunsinane St",null,null,"4B",0,3671,null,1,3671,null,149,{"$f":"IF(R497=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R497,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R497,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V497,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3671,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3671,"","","","","",""]
[null,"RK-000476",8374,"Kerb Financial Asset","Edward St Beaudesert","Edward St Beaudesert","Beaudesert","Calam St","Dunsinane St",null,null,"4B",0,18560,null,1,18560,null,159,{"$f":"IF(R498=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R498,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R498,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V498,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18560,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18560,"","","","","",""]
[null,"RK-000477",8374,"Kerb Financial Asset","Edward St Beaudesert","Edward St Beaudesert","Beaudesert","Calam St","Dunsinane St",null,null,"4B",0,21460,null,1,21460,null,159,{"$f":"IF(R499=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R499,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R499,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V499,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21460,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21460,"","","","","",""]
[null,"RS-000822",8374,"Seal Financial Asset","Edward St Beaudesert - Seal","Edward St Beaudesert","Beaudesert","Calam St","Dunsinane St",null,null,"4B",0,15988,null,1,15988,null,159,{"$f":"IF(R500=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R500,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R500,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V500,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15988,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15988,"","","","","",""]
[null,"RU-001471",8375,"Formation Financial","Edward St Beaudesert - Formation","Edward St Beaudesert","Beaudesert","Dunsinane St","Alice St",null,null,"4B",0,2801,null,1,2801,null,126,{"$f":"IF(R502=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R502,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R502,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V502,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2801,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2801,"","","","","",""]
[null,"RU-001576",3431,"Formation Financial","Gould Hill Rd - Formation","Gould Hill Rd","Beaudesert","Seal Change","Fields Rd",null,null,"4B",0,5796,null,1,5796,null,690,{"$f":"IF(R507=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R507,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R507,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V507,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5796,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,5796,"","","","","",""]
[null,"RP-001190",3936,"Sealed Road Financia","Helen St","Helen St","Beaudesert","Culvert","Rail Crossing",null,null,"4B",0,111047,null,1,111047,null,548,{"$f":"IF(R512=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R512,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R512,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V512,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},111047,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,111047,"","","","","",""]
[null,"RU-001614",3935,"Formation Financial","Helen St - Formation","Helen St","Beaudesert","Rail Crossing","Beetham St",null,null,"4B",0,12410,null,1,12410,null,277,{"$f":"IF(R513=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R513,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R513,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V513,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12410,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12410,"","","","","",""]
[null,"RC-000586",586,"Culvert Financial","Kerry Rd","Kerry Rd","Beaudesert","Brolga Rd",null,null,null,"4A",0,18278,null,1,18278,null,1,{"$f":"IF(R518=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R518,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R518,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V518,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18278,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18278,"","","","","",""]
[null,"RS-003897",20140,"Seal Financial Asset","Kerry Rd - Seal","Kerry Rd","Beaudesert","Seal Change","Seal Change",null,null,"4A",0,58844,null,1,58844,null,960,{"$f":"IF(R523=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R523,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R523,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V523,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},58844,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,58844,"","","","","",""]
[null,"RS-001270",8025,"Seal Financial Asset","Kerry Rd - Seal","Kerry Rd","Beaudesert","Seal Change","Brolga Rd",null,null,"4A",0,55852,null,1,55852,null,450,{"$f":"IF(R528=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R528,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R528,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V528,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},55852,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,55852,"","","","","",""]
[null,"RC-000606",606,"Culvert Financial","Kerry Rd","Kerry Rd","Beaudesert","Brolga Rd",null,null,null,"4A",0,28071,null,1,28071,null,2,{"$f":"IF(R529=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R529,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R529,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V529,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28071,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",28071,""]
[null,"RC-000623",623,"Culvert Financial","Kerry Rd","Kerry Rd","Beaudesert","Brolga Rd",null,null,null,"4B",0,7568,null,1,7568,null,1,{"$f":"IF(R534=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R534,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R534,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V534,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7568,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7568,""]
[null,"RP-001463",8462,"Sealed Road Financia","Kingsley Dr","Kingsley Dr","Beaudesert","Beaudesert-Nerang Rd","End",null,null,"4A",0,89313.84,null,1,89313.84,null,230,{"$f":"IF(R539=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R539,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R539,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V539,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},89313.84,"y",null,null,null,null,null,null,47790,null,null,null,null,null,47790,null,89313.84]
[null,"RK-000825",5121,"Kerb Financial Asset","McKee St","McKee St","Beaudesert","Brisbane St","Tom Enright Dr",null,null,"4B",0,1440,null,1,1440,null,180,{"$f":"IF(R544=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R544,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R544,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V544,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1440,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1440,"","","","","",""]
[null,"RK-000826",5121,"Kerb Financial Asset","McKee St","McKee St","Beaudesert","Brisbane St","Tom Enright Dr",null,null,"4B",0,1280,null,1,1280,null,180,{"$f":"IF(R545=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R545,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R545,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V545,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1280,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1280,"","","","","",""]
[null,"RK-000827",5122,"Kerb Financial Asset","McKee St","McKee St","Beaudesert","Tom Enright Dr","Telemon St",null,null,"4B",0,18270,null,1,18270,null,148,{"$f":"IF(R550=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R550,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R550,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V550,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18270,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18270,"","","","","",""]
[null,"RS-004000",null,"Seal Financial Asset","Monza St","Monza St","Beaudesert",null,null,null,null,"4B",0,35080,null,1,35080,null,216,{"$f":"IF(R555=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R555,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R555,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V555,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35080,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,35080,"","","","","",""]
[null,"RK-000876",8521,"Kerb Financial Asset","Monza St","Monza St","Beaudesert","Brooklands Dr","Seal Change",null,null,"4B",0,16240,null,1,16240,null,115,{"$f":"IF(R560=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R560,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R560,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V560,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16240,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,16240,"","","","","",""]
[null,"RS-001620",8521,"Seal Financial Asset","Monza St - Seal","Monza St","Beaudesert","Brooklands Dr","Seal Change",null,null,"4B",0,11874,null,1,11874,null,115,{"$f":"IF(R561=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R561,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R561,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V561,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11874,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,11874,"","","","","",""]
[null,"RK-000878",10144,"Kerb Financial Asset","Monza St","Monza St","Beaudesert","Seal Change","End Bit",null,null,"4B",0,16530,null,1,16530,null,125,{"$f":"IF(R567=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R567,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R567,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V567,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16530,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,16530,"","","","","",""]
[null,"RF-000646",null,"Footpath Financial","Mt Lindesay Hwy Footpath/Bikeway Stage 1","Mt Lindesay Hwy","Beaudesert","Bdst High School","Garden Estate",null,null,"NA",0,124117,null,1,124117,null,278,{"$f":"IF(R572=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R572,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R572,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V572,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},124117,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,124117,"","","","","",""]
[null,"RF-000619",20151,"Footpath Financial","Serena Dr","Serena Dr","Beaudesert",null,null,null,null,"4B",0,54900,null,1,54900,null,0,{"$f":"IF(R577=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R577,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R577,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V577,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},54900,"y",null,null,null,null,null,null,47790,null,null,null,null,null,47790,null,54900]
[null,"RU-002286",8620,"Formation Financial","Serena Dr","Serena Dr","Beaudesert","Kingsley Dr","End Threshold",null,null,"4B",0,957.44,null,1,957.44,null,10,{"$f":"IF(R578=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R578,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R578,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V578,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},957.44,"y",null,null,null,null,null,null,47790,null,null,null,null,null,47790,null,957.44]
[null,"RK-001174",8621,"Kerb Financial Asset","Serena Dr","Serena Dr","Beaudesert","End Threshold","Seal Change",null,null,"4B",0,17980,null,1,17980,null,167,{"$f":"IF(R583=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R583,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R583,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V583,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17980,"y",null,null,null,null,null,null,47790,null,null,null,null,null,47790,null,17980]
[null,"RS-003781",10025,"Seal Financial Asset","Serena Dr","Serena Dr","Beaudesert","Seal Change","End",null,null,"4B",0,27918.6,null,1,27918.6,null,220,{"$f":"IF(R588=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R588,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R588,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V588,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27918.6,"y",null,null,null,null,null,null,47790,null,null,null,null,null,47790,null,27918.6]
[null,"RF-000196",8625,"Footpath Financial","Short St Beaudesert","Short St","Beaudesert","WBL Brisbane St","Helen St",null,null,"4B",0,12888,null,1,12888,null,0,{"$f":"IF(R593=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R593,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R593,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V593,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12888,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12888,"","","","","",""]
[null,"RF-000197",8625,"Footpath Financial","Short St Beaudesert","Short St","Beaudesert","WBL Brisbane St","Helen St",null,null,"4B",0,12096,null,1,12096,null,0,{"$f":"IF(R594=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R594,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R594,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V594,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12096,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12096,"","","","","",""]
[null,"RS-002077",8625,"Seal Financial Asset","Short St","Short St","Beaudesert","WBL Brisbane St","Helen St",null,null,"4B",0,14800,null,1,14800,null,153,{"$f":"IF(R599=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R599,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R599,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V599,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14800,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,14800,"","","","","",""]
[null,"RS-002244",8658,"Seal Financial Asset","Telemon St NB P/B","Telemon St","Beaudesert","Brisbane St","End Seal",null,null,"NA",0,13950,null,1,13950,null,186,{"$f":"IF(R604=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R604,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R604,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V604,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13950,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13950,"","","","","",""]
[null,"RS-002249",8663,"Seal Financial Asset","Telemon St SB P/B","Telemon St","Beaudesert","Brisbane St","End LHS Kerb",null,null,"NA",0,12480,null,1,12480,null,208,{"$f":"IF(R609=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R609,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R609,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V609,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12480,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12480,"","","","","",""]
[null,"RP-002489",8663,"Sealed Road Financia","Telemon St SB P/B","Telemon St","Beaudesert","Brisbane St","End LHS Kerb",null,null,"NA",{"$f":"IF(J610=RoadTYPE1,VLOOKUP(L610,Roadunitrates1,2,FALSE),IF(J610=ROADTYPE2,VLOOKUP(L610,Roadunitrates2,2,FALSE),0))","v":0},40909,null,{"$f":"IF(O610=\"\",1,VLOOKUP(O610,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N610=\"\",\"\",N610*P610)","v":40909},null,208,{"$f":"IF(R610=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R610,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R610,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T610=\"\",0,T610*10000*S610)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V610,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q610+U610)*W610,0)","v":40909},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,40909,"","","","","",""]
[null,"RU-002391",8665,"Formation Financial","Telemon St SB P/B","Telemon St","Beaudesert","McKee St","Seal Change",null,null,"NA",0,4140,null,1,4140,null,98,{"$f":"IF(R615=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R615,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R615,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V615,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4140,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4140,"","","","","",""]
[null,"RK-001313",8661,"Kerb Financial Asset","Telemon St NB P/B","Telemon St","Beaudesert","Seal Change","Acacia St",null,null,"NA",0,56115,null,1,56115,null,407,{"$f":"IF(R620=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R620,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R620,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V620,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},56115,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,56115,"","","","","",""]
[null,"RS-003847",8666,"Seal Financial Asset","Telemon St SB P/B","Telemon St","Beaudesert","Seal Change","Seal Change",null,null,"NA",0,15540,null,1,15540,null,259,{"$f":"IF(R625=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R625,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R625,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V625,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15540,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15540,"","","","","",""]
[null,"RP-004491",8666,"Sealed Road Financia","Telemon St SB P/B","Telemon St","Beaudesert","Seal Change","Seal Change",null,null,"NA",0,50940,null,1,50940,null,259,{"$f":"IF(R626=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R626,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R626,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V626,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50940,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,50940,"","","","","",""]
[null,"RU-002389",8662,"Formation Financial","Telemon St NB P/B","Telemon St","Beaudesert","Acacia St","End RHS Kerb",null,null,"NA",0,3386,null,1,3386,null,49,{"$f":"IF(R631=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R631,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R631,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V631,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3386,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3386,"","","","","",""]
[null,"RF-000210",8658,"Footpath Financial","Telemon St NB P/B","Telemon St NB P/B","Beaudesert","Brisbane St","End Seal",null,null,"NA",0,18874,null,1,18874,null,0,{"$f":"IF(R637=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R637,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R637,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V637,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18874,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18874,"","","","","",""]
[null,"RF-000215",8663,"Footpath Financial","Telemon St SB P/B","Telemon St SB P/B","Beaudesert","Brisbane St","End LHS Kerb",null,null,"NA",0,53100,null,1,53100,null,0,{"$f":"IF(R642=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R642,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R642,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V642,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},53100,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,53100,"","","","","",""]
[null,"RF-000216",8663,"Footpath Financial","Telemon St SB P/B","Telemon St SB P/B","Beaudesert","Brisbane St","End LHS Kerb",null,null,"NA",0,25955,null,1,25955,null,0,{"$f":"IF(R643=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R643,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V643,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25955,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,25955,"","","","","",""]
[null,"RF-000217",4353,"Footpath Financial","Tina St","Tina St","Beaudesert","Tubber St","Seal Change",null,null,"4B",0,41760,null,1,41760,null,0,{"$f":"IF(R648=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R648,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R648,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V648,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41760,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,41760,"","","","","",""]
[null,"RK-001336",4353,"Kerb Financial Asset","Tina St","Tina St","Beaudesert","Tubber St","Seal Change",null,null,"4B",0,21750,null,1,21750,null,148,{"$f":"IF(R653=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R653,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R653,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V653,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21750,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,21750,"","","","","",""]
[null,"RK-001338",4352,"Kerb Financial Asset","Tina St","Tina St","Beaudesert","Seal Change","Eaglesfield St",null,null,"4B",0,29870,null,1,29870,null,211,{"$f":"IF(R658=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R658,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R658,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V658,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29870,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29870,"","","","","",""]
[null,"RK-001337",4352,"Kerb Financial Asset","Tina St","Tina St","Beaudesert","Seal Change","Eaglesfield St",null,null,"4B",0,31320,null,1,31320,null,211,{"$f":"IF(R659=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R659,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R659,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V659,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31320,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,31320,"","","","","",""]
[null,"RK-001340",4351,"Kerb Financial Asset","Tina St","Tina St","Beaudesert","Eaglesfield St","Albert St",null,null,"4B",0,64380,null,1,64380,null,481,{"$f":"IF(R664=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R664,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R664,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V664,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},64380,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,64380,"","","","","",""]
[null,"RP-002559",4351,"Sealed Road Financia","Tina St","Tina St","Beaudesert","Eaglesfield St","Albert St",null,null,"4B",0,174636,null,1,174636,null,481,{"$f":"IF(R669=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R669,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R669,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V669,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},174636,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,174636,"","","","","",""]
[null,"RF-000224",8676,"Footpath Financial","Tubber St","Tubber St","Beaudesert","Seal Change","Montague St",null,null,"4B",{"$f":"IF(J674=RoadTYPE1,VLOOKUP(L674,Roadunitrates1,2,FALSE),IF(J674=ROADTYPE2,VLOOKUP(L674,Roadunitrates2,2,FALSE),0))","v":0},30600,null,{"$f":"IF(O674=\"\",1,VLOOKUP(O674,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N674=\"\",\"\",N674*P674)","v":30600},null,0,{"$f":"IF(R674=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R674,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R674,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T674=\"\",0,T674*10000*S674)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V674,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q674+U674)*W674,0)","v":30600},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,30600,"","","","","",""]
[null,"RU-002431",8675,"Formation Financial","Tubber St","Tubber St","Beaudesert","EBL Brisbane St","Seal Change",null,null,"4B",0,1749,null,1,1749,null,49,{"$f":"IF(R675=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R675,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R675,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V675,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1749,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,1749,"","","","","",""]
[null,"RU-002432",8676,"Formation Financial","Tubber St","Tubber St","Beaudesert","Seal Change","Montague St",null,null,"4B",0,4492,null,1,4492,null,186,{"$f":"IF(R680=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R680,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R680,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V680,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4492,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4492,"","","","","",""]
[null,"RC-001119",1119,"Culvert Financial","Tubber St","Tubber St","Beaudesert","Tina St",null,null,null,"4B",0,15221,null,1,15221,null,0,{"$f":"IF(R685=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R685,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R685,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V685,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15221,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15221,"","","","","",""]
[null,"RP-002583",8677,"Sealed Road Financia","Tubber St","Tubber St","Beaudesert","Montague St","Anna St",null,null,"4B",0,56519,null,1,56519,null,173,{"$f":"IF(R690=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R690,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R690,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V690,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},56519,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,56519,"","","","","",""]
[null,"RU-002434",8678,"Formation Financial","Tubber St","Tubber St","Beaudesert","Anna St","Duckett St",null,null,"4B",0,4830,null,1,4830,null,197,{"$f":"IF(R691=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R691,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R691,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V691,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4830,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4830,"","","","","",""]
[null,"RU-002435",8679,"Formation Financial","Tubber St","Tubber St","Beaudesert","Duckett St","Seal Change",null,null,"4B",0,3058,null,1,3058,null,130,{"$f":"IF(R696=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R696,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R696,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V696,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3058,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3058,"","","","","",""]
[null,"RK-001361",8680,"Kerb Financial Asset","Tubber St","Tubber St","Beaudesert","Seal Change","End Kerb",null,null,"4B",0,8990,null,1,8990,null,90,{"$f":"IF(R703=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R703,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R703,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V703,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8990,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8990,"","","","","",""]
[null,"RF-000238",4171,"Footpath Financial","William St East P/B","William St East P/B","Beaudesert","Anna St","Duckett St",null,null,"NA",0,16800,null,1,16800,null,0,{"$f":"IF(R707=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R707,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R707,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V707,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16800,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,16800,"","","","","",""]
[null,"RF-000237",4174,"Footpath Financial","William St East P/B","William St East P/B","Beaudesert","Brisbane St","Anna St",null,null,"NA",0,171124,null,1,171124,null,0,{"$f":"IF(R708=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R708,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R708,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V708,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},171124,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,171124,"","","","","",""]
[null,"RS-002492",4174,"Seal Financial Asset","William St East P/B - Seal","William St East P/B","Beaudesert","Brisbane St","Anna St",null,null,"NA",0,17926,null,1,17926,null,0,{"$f":"IF(R713=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R713,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R713,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V713,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17926,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,17926,"","","","","",""]
[null,"RS-002493",4172,"Seal Financial Asset","William St East P/B - Seal","William St East P/B","Beaudesert","Anna St","Anna St",null,null,"NA",0,6696,null,1,6696,null,0,{"$f":"IF(R718=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R718,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R718,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V718,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6696,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6696,"","","","","",""]
[null,"RP-002773",4171,"Sealed Road Financia","William St East P/B","William St East P/B","Beaudesert","Anna St","Duckett St",null,null,"NA",0,19340,null,1,19340,null,0,{"$f":"IF(R723=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R723,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R723,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V723,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19340,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19340,"","","","","",""]
[null,"RU-002551",4168,"Formation Financial","William St East P/B - Formation","William St East P/B","Beaudesert","Duckett St","Tina St",null,null,"NA",0,2826,null,1,2826,null,209,{"$f":"IF(R724=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R724,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R724,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V724,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2826,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2826,"","","","","",""]
[null,"RF-000240",4173,"Footpath Financial","William St West P/B","William St West P/B","Beaudesert","Brisbane St","Anna St",null,null,"NA",0,115061,null,1,115061,null,0,{"$f":"IF(R729=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R729,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R729,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V729,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},115061,"y",null,null,null,null,null,null,{"$f":"IF(Y729=\"y\",AF$14,IF(AND(Y729>0,Y729<=1),Y729*AF$14,\"\"))","v":47790},"","","","","",47790,null,{"$f":"IF(AF729=\"\",\"\",(AF729/$AL729)*$X729)","v":115061},"","","","","",""]
[null,"RK-001442",4173,"Kerb Financial Asset","William St West P/B","William St West P/B","Beaudesert","Brisbane St","Anna St",null,null,"NA",0,33930,null,1,33930,null,0,{"$f":"IF(R734=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R734,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R734,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V734,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33930,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,33930,"","","","","",""]
[null,"RK-002371",4170,"Kerb Financial Asset","William St West P/B","William St West P/B","Beaudesert","Anna St","Duckett St",null,null,"NA",0,6480,null,1,6480,null,0,{"$f":"IF(R739=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R739,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R739,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V739,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6480,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6480,"","","","","",""]
[null,"RS-002497",4170,"Seal Financial Asset","William St West P/B - Seal","William St West P/B","Beaudesert","Anna St","Duckett St",null,null,"NA",0,11047,null,1,11047,null,0,{"$f":"IF(R740=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R740,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R740,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V740,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11047,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,11047,"","","","","",""]
[null,"RS-002498",4169,"Seal Financial Asset","William St West P/B - Seal","William St West P/B","Beaudesert","Duckett St","Tina St",null,null,"NA",0,19437,null,1,19437,null,0,{"$f":"IF(R745=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R745,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R745,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V745,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19437,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,19437,"","","","","",""]
[null,"RF-000350",null,"Footpath Financial","Boonah-Rathdowney Rd","Boonah-Rathdowney Rd","Boonah","Footpath, 00= Highbury St",null,null,null,"NA",0,8046,null,1,8046,null,0,{"$f":"IF(R750=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R750,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R750,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V750,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8046,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",8046,"",""]
[null,"RF-000310",null,"Footpath Financial","Boonah-Rathdowney Rd","Boonah-Rathdowney Rd","Boonah",null,null,null,null,"NA",0,4518,null,1,4518,null,0,{"$f":"IF(R755=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R755,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R755,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V755,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4518,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",4518,"",""]
[null,"RF-000311",null,"Footpath Financial","Boonah-Rathdowney Rd","Boonah-Rathdowney Rd","Boonah",null,null,null,null,"NA",0,14156,null,1,14156,null,0,{"$f":"IF(R756=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R756,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R756,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V756,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14156,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",14156,"",""]
[null,"RS-003485",11395,"Seal Financial Asset","Church St (79A,87) - Seal","Church St (79A,87)","Boonah","Church St BOK","End od Formation",null,null,"4A",0,2316,null,1,2316,null,80,{"$f":"IF(R761=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R761,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R761,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V761,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2316,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",2316,"",""]
[null,"RF-000360",10529,"Footpath Financial","Church Street","Church Street","Boonah","Footpath, 00= High St",null,null,null,"4A",0,1382,null,1,1382,null,0,{"$f":"IF(R766=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R766,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R766,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V766,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1382,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",1382,"",""]
[null,"RF-000363","10531/2","Footpath Financial","Church Street","Church Street","Boonah","Footpath, 00= High St",null,null,null,"4A",0,44100,null,1,44100,null,0,{"$f":"IF(R769=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R769,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R769,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V769,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44100,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",44100,"",""]
[null,"RF-000314",10532,"Footpath Financial","Church Street","Church Street","Boonah",null,null,null,null,"4A",0,8100,null,1,8100,null,0,{"$f":"IF(R773=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R773,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R773,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V773,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8100,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",8100,"",""]
[null,"RK-001565",10532,"Kerb Financial Asset","Church St","Church Street","Boonah","Yeates Ave BOK","Little High",null,null,"4A",0,4930,null,1,4930,null,89,{"$f":"IF(R778=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R778,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R778,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V778,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4930,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",4930,"",""]
[null,"RK-001567",10531,"Kerb Financial Asset","Church St","Church Street","Boonah","Little High","Walter Street",null,null,"4A",0,16820,null,1,16820,null,149,{"$f":"IF(R783=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R783,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R783,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V783,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16820,null,null,null,null,"y",null,null,"","","","",9366,"",{"$f":"SUM(AF783:AK783)","v":9366},null,"","","","",16820,"",""]
[null,"RK-001569",10530,"Kerb Financial Asset","Church St","Church Street","Boonah","Walter Street","Melbourne St",null,null,"4A",0,18270,null,1,18270,null,67,{"$f":"IF(R788=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R788,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R788,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V788,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18270,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",18270,"",""]
[null,"RK-002015",10530,"Kerb Financial Asset","Church Street","Church Street","Boonah","Walter Street","Melbourne St",null,null,"4A",0,20590,null,1,20590,null,67,{"$f":"IF(R789=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R789,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R789,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V789,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20590,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",20590,"",""]
[null,"RK-002016",10529,"Kerb Financial Asset","Church Street","Church Street","Boonah","Melbourne St","John St",null,null,"4A",0,13920,null,1,13920,null,80,{"$f":"IF(R794=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R794,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R794,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V794,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13920,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",13920,"",""]
[null,"RK-002017",10528,"Kerb Financial Asset","Church Street","Church Street","Boonah","John St","Oliver St",null,null,"4A",0,12760,null,1,12760,null,125,{"$f":"IF(R799=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R799,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R799,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V799,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12760,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",12760,"",""]
[null,"RK-001573",10527,"Kerb Financial Asset","Church St","Church Street","Boonah","Oliver St","Macquarie St",null,null,"4A",0,19140,null,1,19140,null,150,{"$f":"IF(R804=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R804,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R804,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V804,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19140,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",19140,"",""]
[null,"RS-003960",10527,"Seal Financial Asset","Church Street - Seal","Church Street","Boonah","Oliver St","Macquarie St",null,null,"4A",0,28999,null,1,28999,null,150,{"$f":"IF(R805=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R805,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R805,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V805,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28999,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",28999,"",""]
[null,"RS-003964",11382,"Seal Financial Asset","Church Street - Seal","Church Street","Boonah","Macquarie St","Campbell",null,null,"4A",0,43608,null,1,43608,null,220,{"$f":"IF(R810=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R810,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R810,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V810,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43608,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",43608,"",""]
[null,"RS-003965",11381,"Seal Financial Asset","Church Street - Seal","Church Street","Boonah","Campbell","McDonald Street",null,null,"4A",0,37204,null,1,37204,null,223,{"$f":"IF(R815=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R815,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R815,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V815,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37204,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",37204,"",""]
[null,"RS-003896",20106,"Seal Financial Asset","Church Street - Seal","Church Street","Boonah","Seal Change","Allandale Rd",null,null,"4A",0,25955,null,1,25955,null,200,{"$f":"IF(R820=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R820,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R820,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V820,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25955,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25955,""]
[null,"RP-004592",20106,"Sealed Road Financia","Church Street","Church Street","Boonah","Seal Change","Allandale Rd",null,null,"4A",0,132955,null,1,132955,null,200,{"$f":"IF(R821=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R821,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R821,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V821,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},132955,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",132955,""]
[null,"RF-000431",null,"Footpath Financial","Coronation Drive","Coronation Drive","Boonah","Start at Roundabout",null,null,null,"NA",0,27216,null,1,27216,null,0,{"$f":"IF(R826=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R826,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R826,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V826,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27216,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",27216,"",""]
[null,"RF-000364",10719,"Footpath Financial","High St","High St","Boonah","Footpath, 00= Church St",null,null,null,"4A",0,19740,null,1,19740,null,0,{"$f":"IF(R831=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R831,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R831,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V831,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19740,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",19740,"",""]
[null,"RF-000369",10719,"Footpath Financial","High St","High St","Boonah","Footpath, 00= Church St",null,null,null,"4A",0,2430,null,1,2430,null,0,{"$f":"IF(R836=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R836,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R836,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V836,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2430,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",2430,"",""]
[null,"RF-000372",10719,"Footpath Financial","High St","High St","Boonah","Footpath, 00= Church St",null,null,null,"4A",0,896,null,1,896,null,0,{"$f":"IF(R839=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R839,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R839,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V839,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},896,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",896,"",""]
[null,"RF-000376",10719,"Footpath Financial","High St","High St","Boonah","Footpath, 00= Church St",null,null,null,"4A",0,4200,null,1,4200,null,0,{"$f":"IF(R843=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R843,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R843,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V843,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4200,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",4200,"",""]
[null,"RF-000381",10719,"Footpath Financial","High St","High St","Boonah","Footpath, 00= Church St",null,null,null,"4A",0,20220,null,1,20220,null,0,{"$f":"IF(R848=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R848,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R848,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V848,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20220,null,null,null,null,"y",null,null,"",{"$f":"IF(Z848=\"y\",AG$14,IF(AND(Z848>0,Z848<=1),Z848*AG$14,\"\"))","v":""},{"$f":"IF(AA848=\"y\",AH$14,IF(AND(AA848>0,AA848<=1),AA848*AH$14,\"\"))","v":""},{"$f":"IF(AB848=\"y\",AI$14,IF(AND(AB848>0,AB848<=1),AB848*AI$14,\"\"))","v":""},{"$f":"IF(AC848=\"y\",AJ$14,IF(AND(AC848>0,AC848<=1),AC848*AJ$14,\"\"))","v":9366},{"$f":"IF(AD848=\"y\",AK$14,IF(AND(AD848>0,AD848<=1),AD848*AK$14,\"\"))","v":""},9366,null,"",{"$f":"IF(AG848=\"\",\"\",(AG848/$AL848)*$X848)","v":""},{"$f":"IF(AH848=\"\",\"\",(AH848/$AL848)*$X848)","v":""},{"$f":"IF(AI848=\"\",\"\",(AI848/$AL848)*$X848)","v":""},{"$f":"IF(AJ848=\"\",\"\",(AJ848/$AL848)*$X848)","v":20220},{"$f":"IF(AK848=\"\",\"\",(AK848/$AL848)*$X848)","v":""},{"$f":"IF(SUM(AN848:AS848)=X848,\"\",\"ERROR\")","v":""}]
[null,"RF-000386",10719,"Footpath Financial","High St","High St","Boonah","Start at Church Street",null,null,null,"4A",0,36918,null,1,36918,null,0,{"$f":"IF(R853=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R853,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R853,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V853,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36918,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",36918,"",""]
[null,"RF-000387",10719,"Footpath Financial","High St","High St","Boonah","Start at Church Street",null,null,null,"4A",0,8400,null,1,8400,null,0,{"$f":"IF(R854=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R854,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R854,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V854,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8400,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",8400,"",""]
[null,"RF-000392",10719,"Footpath Financial","High St","High St","Boonah","Start at Church Street",null,null,null,"4A",0,2736,null,1,2736,null,0,{"$f":"IF(R859=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R859,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R859,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V859,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2736,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",2736,"",""]
[null,"RF-000337",10719,"Footpath Financial","High St","High St","Boonah",null,null,null,null,"4A",0,2160,null,1,2160,null,0,{"$f":"IF(R864=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R864,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R864,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V864,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2160,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",2160,"",""]
[null,"RU-001621",11393,"Formation Financial","High St - Formation","High St","Boonah","Park St","Railway St",null,null,"4A",0,4491,null,1,4491,null,162,{"$f":"IF(R869=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R869,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R869,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V869,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4491,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",4491,"",""]
[null,"RK-002374",11393,"Kerb Financial Asset","High St","High St","Boonah","Park St","Railway St",null,null,"4A",0,23200,null,1,23200,null,162,{"$f":"IF(R870=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R870,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R870,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V870,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23200,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",23200,"",""]
[null,"RK-002375",11392,"Kerb Financial Asset","High St","High St","Boonah","Railway St","Walter St EOS",null,null,"4A",0,13485,null,1,13485,null,93,{"$f":"IF(R875=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R875,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R875,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V875,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13485,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",13485,"",""]
[null,"RK-002376",10719,"Kerb Financial Asset","High Street","High Street","Boonah","Church Street","Park St",null,null,"4A",0,24650,null,1,24650,null,172,{"$f":"IF(R880=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R880,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R880,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V880,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24650,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",24650,"",""]
[null,"RF-000335","10723/4","Footpath Financial","Highbury St","Highbury St","Boonah",null,null,null,null,"4B",0,3240,null,1,3240,null,0,{"$f":"IF(R885=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R885,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R885,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V885,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3240,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",3240,"",""]
[null,"RF-000336","10723/4","Footpath Financial","Highbury St","Highbury St","Boonah",null,null,null,null,"4B",0,13536,null,1,13536,null,0,{"$f":"IF(R886=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R886,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R886,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V886,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13536,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",13536,"",""]
[null,"RP-003763",10724,"Sealed Road Financia","Highbury Street","Highbury Street","Boonah","Yeates Ave EOS","Seal Change",null,null,"4B",0,8010,null,1,8010,null,22,{"$f":"IF(R891=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R891,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R891,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V891,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8010,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",8010,"",""]
[null,"RP-003767",10723,"Sealed Road Financia","Highbury Street","Highbury Street","Boonah","Seal Change","Change",null,null,"4B",0,41413,null,1,41413,null,108,{"$f":"IF(R896=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R896,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R896,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V896,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41413,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",41413,"",""]
[null,"RP-003764",10722,"Sealed Road Financia","Highbury Street","Highbury Street","Boonah","Change","Bell St",null,null,"4B",0,17013,null,1,17013,null,57,{"$f":"IF(R901=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R901,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R901,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V901,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17013,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",17013,"",""]
[null,"RS-003306",10721,"Seal Financial Asset","Highbury Street - Seal","Highbury Street","Boonah","Bell St","Leonard St",null,null,"4B",0,14331,null,1,14331,null,98,{"$f":"IF(R905=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R905,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R905,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V905,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14331,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",14331,"",""]
[null,"RK-001713",10720,"Kerb Financial Asset","Highbury St","Highbury Street","Boonah","Leonard St","Edward Street",null,null,"4B",0,23200,null,1,23200,null,111,{"$f":"IF(R908=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R908,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R908,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V908,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23200,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",23200,"",""]
[null,"RU-000202",10754,"Formation Financial","Hoya Road - Formation","Hoya Road","Boonah","Coronation Drive BOK","Bartholomew Ave",null,null,"4A",0,12502,null,1,12502,null,515,{"$f":"IF(R913=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R913,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R913,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V913,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12502,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",12502,"",""]
[null,"RC-002077","10754 - ROAD SEGMENT","Culvert Financial","Hoya Rd","Hoya Road","Boonah",null,null,null,null,"4A",0,4980,null,1,4980,null,14,{"$f":"IF(R918=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R918,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R918,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V918,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4980,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",4980,"",""]
[null,"RC-002078","10754 - ROAD SEGMENT","Culvert Financial","Hoya Rd","Hoya Road","Boonah",null,null,null,null,"4A",0,9208,null,1,9208,null,12,{"$f":"IF(R919=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R919,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R919,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V919,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9208,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",9208,"",""]
[null,"RP-003245",10753,"Sealed Road Financia","Hoya Road","Hoya Road","Boonah","Barthelomew","Seal Change",null,null,"4A",0,172430,null,1,172430,null,710,{"$f":"IF(R924=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R924,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R924,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V924,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},172430,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",172430,""]
[null,"RS-003079",10752,"Seal Financial Asset","Hoya Road - Seal","Hoya Road","Boonah","Seal Change","1.46 Schwarz",null,null,"4A",0,7224,null,1,7224,null,85,{"$f":"IF(R929=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R929,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R929,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V929,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7224,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7224,""]
[null,"RS-003081",10748,"Seal Financial Asset","Hoya Road - Seal","Hoya Road","Boonah","Seal Change","Seal Change",null,null,"4B",0,12304,null,1,12304,null,170,{"$f":"IF(R934=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R934,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R934,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V934,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12304,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",12304,""]
[null,"RC-002083","10750 - ROAD SEGMENT","Culvert Financial","Hoya Rd","Hoya Road","Boonah",null,null,null,null,"4B",0,3545,null,1,3545,null,9,{"$f":"IF(R935=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R935,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R935,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V935,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3545,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3545,""]
[null,"RC-002087","10749 - ROAD SEGMENT","Culvert Financial","Hoya Rd","Hoya Road","Boonah",null,null,null,null,"4B",0,3643,null,1,3643,null,7,{"$f":"IF(R940=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R940,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R940,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V940,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3643,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3643,""]
[null,"RS-003084",11353,"Seal Financial Asset","Hoya Road - Seal","Hoya Road","Boonah","Seal Change","4.49 Vogler",null,null,"4B",0,72447,null,1,72447,null,1195,{"$f":"IF(R945=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R945,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R945,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V945,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},72447,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",72447,""]
[null,"RC-002096","10747 - ROAD SEGMENT","Culvert Financial","Hoya Rd","Hoya Road","Boonah",null,null,null,null,"4B",0,4693,null,1,4693,null,13,{"$f":"IF(R950=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R950,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R950,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V950,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4693,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4693,""]
[null,"RS-003086",11352,"Seal Financial Asset","Hoya Road - Seal","Hoya Road","Boonah","4.49 Vogler","Seal Change",null,null,"4B",0,43054,null,1,43054,null,450,{"$f":"IF(R951=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R951,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R951,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V951,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43054,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",43054,""]
[null,"RF-000402",10850,"Footpath Financial","Macquarie St","Macquarie Street","Boonah","Start at Coronation Drive",null,null,null,"4B",0,9540,null,1,9540,null,0,{"$f":"IF(R956=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R956,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R956,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V956,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9540,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",9540,"",""]
[null,"RF-000323","10849/50","Footpath Financial","Macquarie St","Macquarie Street","Boonah",null,null,null,null,"4B",0,77760,null,1,77760,null,0,{"$f":"IF(R961=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R961,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R961,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V961,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},77760,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",77760,"",""]
[null,"RF-000341",10850,"Footpath Financial","Macquarie St","Macquarie Street","Boonah",null,null,null,null,"4B",0,4752,null,1,4752,null,0,{"$f":"IF(R966=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R966,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R966,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V966,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4752,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",4752,"",""]
[null,"RF-000512",null,"Footpath Financial","Macquarie St","Macquarie Street","Boonah",null,null,null,null,"4B",0,18000,null,1,18000,null,0,{"$f":"IF(R967=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R967,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R967,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V967,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18000,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",18000,"",""]
[null,"RK-001751",10850,"Kerb Financial Asset","Macquarie St","Macquarie Street","Boonah","Coronation Drive","West St",null,null,"4B",0,21750,null,1,21750,null,147,{"$f":"IF(R971=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R971,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R971,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V971,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21750,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",21750,"",""]
[null,"RP-004331",10849,"Sealed Road Financia","Macquarie Street","Macquarie Street","Boonah","West St","Alfred Street",null,null,"4B",0,81032,null,1,81032,null,138,{"$f":"IF(R978=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R978,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R978,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V978,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},81032,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",81032,"",""]
[null,"RP-004332",10848,"Sealed Road Financia","Macquarie Street","Macquarie Street","Boonah","Alfred Street","Seal Change",null,null,"4B",0,87478,null,1,87478,null,210,{"$f":"IF(R983=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R983,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R983,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V983,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},87478,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",87478,"",""]
[null,"RU-001879",10847,"Formation Financial","Macquarie Street - Formation","Macquarie Street","Boonah","Seal Change","Seal Change",null,null,"4B",0,6669,null,1,6669,null,221,{"$f":"IF(R984=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R984,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R984,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V984,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6669,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",6669,"",""]
[null,"RC-003374","10850 - ROAD SEGMENT","Culvert Financial","Macquarie St","Macquarie Street","Boonah","Near the school (Salt Gully)",null,null,null,"4B",0,28408,null,1,28408,null,6,{"$f":"IF(R989=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R989,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R989,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V989,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28408,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",28408,"",""]
[null,"RK-001761",10846,"Kerb Financial Asset","Macquarie St","Macquarie Street","Boonah","Seal Change","Church Street",null,null,"4B",{"$f":"IF(J994=RoadTYPE1,VLOOKUP(L994,Roadunitrates1,2,FALSE),IF(J994=ROADTYPE2,VLOOKUP(L994,Roadunitrates2,2,FALSE),0))","v":0},26680,null,{"$f":"IF(O994=\"\",1,VLOOKUP(O994,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N994=\"\",\"\",N994*P994)","v":26680},null,164,{"$f":"IF(R994=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R994,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R994,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T994=\"\",0,T994*10000*S994)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V994,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q994+U994)*W994,0)","v":26680},null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",26680,"",""]
[null,"RK-001763",10845,"Kerb Financial Asset","Macquarie St","Macquarie Street","Boonah","Church Street","Anne St",null,null,"4B",0,14790,null,1,14790,null,105,{"$f":"IF(R999=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R999,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R999,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V999,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14790,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",14790,"",""]
[null,"RS-003613",10845,"Seal Financial Asset","Macquarie Street - Seal","Macquarie Street","Boonah","Church Street","Anne St",null,null,"4B",0,18561,null,1,18561,null,105,{"$f":"IF(R1000=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1000,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1000,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1000,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18561,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",18561,"",""]
[null,"RS-003330",11389,"Seal Financial Asset","Macquarie St - Seal","Macquarie Street","Boonah","Anne St","William St",null,null,"4B",0,17779,null,1,17779,null,105,{"$f":"IF(R1005=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1005,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1005,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1005,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17779,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",17779,"",""]
[null,"RS-003609",11388,"Seal Financial Asset","Macquarie St - Seal","Macquarie Street","Boonah","William St","Brook St",null,null,"4B",0,15884,null,1,15884,null,115,{"$f":"IF(R1010=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1010,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1010,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1010,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15884,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",15884,"",""]
[null,"RS-003610",11387,"Seal Financial Asset","Macquarie St - Seal","Macquarie Street","Boonah","Brook St","End of Bowl",null,null,"4B",0,11693,null,1,11693,null,92,{"$f":"IF(R1015=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1015,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1015,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1015,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11693,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",11693,"",""]
[null,"RP-004330",11387,"Sealed Road Financia","Macquarie St","Macquarie Street","Boonah","Brook St","End of Bowl",null,null,"4B",0,24744,null,1,24744,null,92,{"$f":"IF(R1016=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1016,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1016,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1016,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24744,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",24744,"",""]
[null,"RS-003126",10909,"Seal Financial Asset","Mt French Road - Seal","Mt French Road","Boonah","Boonah - Rathdowney Rd","Quarry St",null,null,"4B",0,28410,null,1,28410,null,365,{"$f":"IF(R1021=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1021,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1021,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1021,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28410,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",28410,"",""]
[null,"RF-000411",10991,"Footpath Financial","Park St","Park St","Boonah","Start at High Street",null,null,null,"4B",0,8610,null,1,8610,null,0,{"$f":"IF(R1026=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1026,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1026,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1026,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8610,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",8610,"",""]
[null,"RK-001804",10991,"Kerb Financial Asset","Park St","Park St","Boonah","High Street","Yates Ave",null,null,"4B",0,8845,null,1,8845,null,69,{"$f":"IF(R1031=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1031,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1031,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1031,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8845,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",8845,"",""]
[null,"RS-003720",10991,"Seal Financial Asset","Park St","Park St","Boonah","High Street","Yates Ave",null,null,"4B",0,12392,null,1,12392,null,69,{"$f":"IF(R1032=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1032,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1032,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1032,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12392,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",12392,"",""]
[null,"RS-003721",10990,"Seal Financial Asset","Park St","Park St","Boonah","Yates Ave","Farley St",null,null,"4B",0,12251,null,1,12251,null,95,{"$f":"IF(R1037=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1037,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1037,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1037,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12251,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",12251,"",""]
[null,"RK-001807",10989,"Kerb Financial Asset","Park St","Park St","Boonah","Farley St","Bell St",null,null,"4B",0,17110,null,1,17110,null,120,{"$f":"IF(R1041=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1041,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1041,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1041,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17110,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",17110,"",""]
[null,"RP-003829",10988,"Sealed Road Financia","Park St","Park St","Boonah","Bell St","Mary Street",null,null,"4B",0,11808,null,1,11808,null,17,{"$f":"IF(R1048=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1048,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1048,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1048,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11808,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",11808,"",""]
[null,"RU-002138",10987,"Formation Financial","Park St","Park St","Boonah","Mary Street","Change",null,null,"4B",0,773,null,1,773,null,37,{"$f":"IF(R1049=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1049,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1049,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1049,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},773,null,null,null,null,"y",null,null,{"$f":"IF(Y1049=\"y\",AF$14,IF(AND(Y1049>0,Y1049<=1),Y1049*AF$14,\"\"))","v":""},"","","",9366,"",9366,null,{"$f":"IF(AF1049=\"\",\"\",(AF1049/$AL1049)*$X1049)","v":""},"","","",773,"",""]
[null,"RU-002139",10986,"Formation Financial","Park St","Park St","Boonah","Change","Leonard St",null,null,"4B",0,1875,null,1,1875,null,35,{"$f":"IF(R1054=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1054,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1054,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1054,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1875,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",1875,"",""]
[null,"RF-000421",11029,"Footpath Financial","Railway St","Railway St Boonah","Boonah","Start at High Street",null,null,null,"4B",0,8400,null,1,8400,null,0,{"$f":"IF(R1059=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1059,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1059,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1059,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8400,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",8400,"",""]
[null,"RF-000426",11029,"Footpath Financial","Railway St","Railway St Boonah","Boonah","Start at High Street",null,null,null,"4B",0,7200,null,1,7200,null,0,{"$f":"IF(R1064=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1064,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1064,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1064,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7200,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",7200,"",""]
[null,"RF-000439",11028,"Footpath Financial","Railway St","Railway St Boonah","Boonah",null,null,null,null,"4B",0,1560,null,1,1560,null,0,{"$f":"IF(R1065=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1065,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1065,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1065,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1560,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",1560,"",""]
[null,"RP-003844",11029,"Sealed Road Financia","Railway St","Railway St Boonah","Boonah","High Street","Yeates Ave",null,null,"4B",0,30327,null,1,30327,null,71,{"$f":"IF(R1070=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1070,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1070,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1070,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30327,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",30327,"",""]
[null,"RP-003845",11028,"Sealed Road Financia","Railway St","Railway St Boonah","Boonah","Yeates Ave","Farley St",null,null,"4B",0,15137,null,1,15137,null,69,{"$f":"IF(R1075=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1075,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1075,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1075,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15137,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",15137,"",""]
[null,"RU-002508",11198,"Formation Financial","Walter St - Formation","Walter St","Boonah","Church Street","Cossart St",null,null,"4A",0,3735,null,1,3735,null,142,{"$f":"IF(R1080=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1080,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1080,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1080,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3735,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",3735,"",""]
[null,"RK-001853",11198,"Kerb Financial Asset","Walter St","Walter St","Boonah","Church Street","Cossart St",null,null,"4A",0,21025,null,1,21025,null,146,{"$f":"IF(R1081=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1081,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1081,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1081,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21025,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",21025,"",""]
[null,"RK-001860",11394,"Kerb Financial Asset","Walter St","Walter St","Boonah","Cossart St","Seal Change",null,null,"4A",0,15080,null,1,15080,null,105,{"$f":"IF(R1086=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1086,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1086,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1086,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15080,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",15080,"",""]
[null,"RS-003364",11197,"Seal Financial Asset","Walter St - Seal","Walter St","Boonah","Seal Change","Change",null,null,"4A",0,12698,null,1,12698,null,40,{"$f":"IF(R1091=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1091,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1091,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1091,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12698,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",12698,"",""]
[null,"RP-003860",11196,"Sealed Road Financia","Walter St","Walter St","Boonah","Change","Yeates Ave",null,null,"4B",0,96760,null,1,96760,null,248,{"$f":"IF(R1096=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1096,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1096,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1096,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},96760,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",96760,"",""]
[null,null,null,"Road Furniture","Bus Shelter  - Flooring","Yeates Ave","Boonah","Park st",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R1097=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1097,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1097,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1097,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",0,"",""]
[null,"RK-000097",8207,"Kerb Financial Asset","Bambling Rd","Bambling Rd","Boyland","Mundoolun Connection Rd","Seal Change",null,null,"4B",0,2080,null,1,2080,null,294,{"$f":"IF(R1102=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1102,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2080,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2080,""]
[null,"RS-000140",8208,"Seal Financial Asset","Bambling Rd - Seal","Bambling Rd","Boyland","Seal Change","Cul de Sac",null,null,"4B",0,28215,null,1,28215,null,576,{"$f":"IF(R1107=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1107,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28215,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",28215,""]
[null,"RS-000255",2579,"Seal Financial Asset","Biddaddaba Rd - Seal","Biddaddaba Rd","Boyland","Seal Change","Bridge",null,null,"4B",0,6147,null,1,6147,null,220,{"$f":"IF(R1113=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1113,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6147,null,null,null,null,null,"y",null,{"$f":"IF(Y1113=\"y\",AF$14,IF(AND(Y1113>0,Y1113<=1),Y1113*AF$14,\"\"))","v":""},"","","","",101368,101368,null,{"$f":"IF(AF1113=\"\",\"\",(AF1113/$AL1113)*$X1113)","v":""},"","","","",6147,""]
[null,"RP-000265",2579,"Sealed Road Financia","Biddaddaba Rd","Biddaddaba Rd","Boyland","Seal Change","Bridge",null,null,"4B",0,21552,null,1,21552,null,220,{"$f":"IF(R1114=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1114,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21552,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",21552,""]
[null,"RC-004034",1697,"Culvert Financial","Biddaddaba Rd","Biddaddaba Rd","Boyland","Bridge",null,null,null,"4B",0,6566,null,1,6566,null,1,{"$f":"IF(R1119=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1119,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6566,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6566,""]
[null,"RS-002419",8685,"Seal Financial Asset","Wagonwheel Rd - Seal","Wagonwheel Rd","Boyland","Mundoolun Connection Rd","Seal Change",null,null,"4B",0,36207,null,1,36207,null,560,{"$f":"IF(R1124=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1124,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36207,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",36207,""]
[null,"RP-000408",11305,"Sealed Road Financia","Bromelton House Rd","Bromelton House Rd","Bromelton","Boonah Rd","Eversley Ct",null,null,"4A",0,261075,null,1,261075,null,1005,{"$f":"IF(R1129=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1129,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},261075,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",261075,""]
[null,"RU-001171",2678,"Formation Financial","Bromelton House Rd - Formation","Bromelton House Rd","Bromelton","Eversley Ct","Change",null,null,"4A",0,142790,null,1,142790,null,2480,{"$f":"IF(R1130=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1130,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},142790,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",142790,""]
[null,"RP-002214",4650,"Sealed Road Financia","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Boonah Rd","Change",null,null,"4A",0,452014,null,1,452014,null,203,{"$f":"IF(R1135=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1135,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},452014,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",452014,""]
[null,"RP-002215",4649,"Sealed Road Financia","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Change","Corcoran H.Rd",null,null,"4A",0,444606,null,1,444606,null,1066,{"$f":"IF(R1140=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1140,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},444606,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",444606,""]
[null,"RU-002269",4646,"Formation Financial","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Change","Seal Change",null,null,"4A",0,91892,null,1,91892,null,375,{"$f":"IF(R1145=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1145,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},91892,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",91892,""]
[null,"RP-002217",4646,"Sealed Road Financia","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Change","Seal Change",null,null,"4A",0,134744,null,1,134744,null,375,{"$f":"IF(R1146=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1146,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1146,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},134744,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",134744,""]
[null,"RC-000961",962,"Culvert Financial","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Bdst/Boonah Rd",null,null,null,"4B",0,6566,null,1,6566,null,1,{"$f":"IF(R1151=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1151,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6566,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6566,""]
[null,"RK-002466",20134,"Kerb Financial Asset","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Seal Change","Seal Change",null,null,"4B",0,8410,null,1,8410,null,190,{"$f":"IF(R1156=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1156,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8410,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",8410,""]
[null,"RP-002218",4645,"Sealed Road Financia","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Seal Change","S.Todd Bridge",null,null,"4B",0,371879,null,1,371879,null,1012,{"$f":"IF(R1161=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1161,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},371879,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",371879,""]
[null,"BF-073971",null,"Bridge Concrete Fin","Sandy Creek Bridge","Sandy Creek Rd","Bromelton",null,null,null,null,"4B",0,825840,null,1,825840,null,30,{"$f":"IF(R1162=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1162,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},825840,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",825840,""]
[null,"RC-000962",963,"Culvert Financial","Sandy Creek Rd","Sandy Creek Rd","Bromelton","Bdst/Boonah Rd",null,null,null,"4B",0,10933,null,1,10933,null,1,{"$f":"IF(R1167=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1167,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10933,null,null,null,null,null,"y",null,"","","","","",101368,{"$f":"SUM(AF1167:AK1167)","v":101368},null,"","","","","",10933,""]
[null,"RS-001613",5076,"Seal Financial Asset","Monarch Dr - Seal","Monarch Dr","Canungra","Coburg Rd","Sovereign Ct",null,null,"4B",0,27765.94,null,1,27765.94,null,416,{"$f":"IF(R1172=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1172,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27765.94,null,null,"y",null,null,null,null,null,null,5592,null,null,null,5592,null,null,null,27765.94]
[null,"RU-001286",8316,"Formation Financial","Christie St EBnd P/B - Formation","Christie St EBnd P/B","Canungra","Coburg Rd","Kidston St",null,null,"4B",0,2256,null,1,2256,null,242,{"$f":"IF(R1178=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1178,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1178,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2256,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",2256,"","","",""]
[null,"RK-000339",8316,"Kerb Financial Asset","Christie St","Christie St EBnd P/B","Canungra","Coburg Rd","Kidston St",null,null,"4B",0,67425,null,1,67425,null,242,{"$f":"IF(R1179=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1179,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},67425,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",67425,"","","",""]
[null,"RK-000337",8315,"Kerb Financial Asset","Christie St","Christie St WBnd P/B","Canungra","Coburg Rd","Kidston St",null,null,"4B",0,67425,null,1,67425,null,190,{"$f":"IF(R1184=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1184,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},67425,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",67425,"","","",""]
[null,"RK-000983",8560,"Kerb Financial Asset","Pine St","Pine St EBnd P/B","Canungra","Kidston St","Finch Rd",null,null,"4B",0,8700,null,1,8700,null,80,{"$f":"IF(R1189=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1189,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8700,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",8700,"","","",""]
[null,"RS-003747",11270,"Seal Financial Asset","Pine St","Pine St EBnd P/B","Canungra","Finch Rd","End Kerb",null,null,"4B",0,5208,null,1,5208,null,250,{"$f":"IF(R1194=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1194,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5208,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",5208,"","","",""]
[null,"RP-004424",11270,"Sealed Road Financia","Pine St","Pine St EBnd P/B","Canungra","Finch Rd","End Kerb",null,null,"4B",0,24446,null,1,24446,null,250,{"$f":"IF(R1195=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1195,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24446,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",24446,"","","",""]
[null,"RU-002175",11272,"Formation Financial","Pine St","Pine St WBnd P/B","Canungra","Finch Road","Franklin St",null,null,"4B",0,2517,null,1,2517,null,155,{"$f":"IF(R1200=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1200,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1200,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2517,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",2517,"","","",""]
[null,"RK-000986",11271,"Kerb Financial Asset","Pine St","Pine St WBnd P/B","Canungra","Franklin St","End Kerb",null,null,"4B",0,25375,null,1,25375,null,175,{"$f":"IF(R1205=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1205,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1205,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25375,null,null,"y",null,null,null,null,"","",5592,"","","",5592,null,"","",25375,"","","",""]
[null,"RC-004291",11359,"Culvert Financial","Charlwood Rd Culverts (widening 2010);;","Charlwood Rd","Charlwood",null,null,null,null,"4B",0,5127,null,1,5127,null,0,{"$f":"IF(R1210=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1210,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5127,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5127,""]
[null,"RC-004292",11359,"Culvert Financial","Charlwood Rd Culverts (widening 2010);;","Charlwood Rd","Charlwood",null,null,null,null,"4B",0,7080,null,1,7080,null,1,{"$f":"IF(R1211=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1211,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7080,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7080,""]
[null,"RC-001691","10515 - ROAD SEGMENT","Culvert Financial","Charlwood Rd","Charlwood Rd","Charlwood",null,null,null,null,"4B",0,9540,null,1,9540,null,12,{"$f":"IF(R1216=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1216,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9540,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",9540,""]
[null,"RC-001682","10515 - ROAD SEGMENT","Culvert Financial","Charlwood Rd","Charlwood Rd","Charlwood",null,null,null,null,"4B",0,4406,null,1,4406,null,12,{"$f":"IF(R1221=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1221,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4406,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4406,""]
[null,"RC-000258",257,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Christmas Creek","Rudd La",null,null,null,"4A",0,7923,null,1,7923,null,1,{"$f":"IF(R1226=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1226,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7923,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7923,""]
[null,"RC-000269",268,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Christmas Creek","Rudd La",null,null,null,"4B",0,25995,null,1,25995,null,2,{"$f":"IF(R1227=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1227,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1227,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25995,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25995,""]
[null,"RC-000283",282,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Christmas Creek","Mt Lindesay Hwy",null,null,null,"4B",0,6052,null,1,6052,null,1,{"$f":"IF(R1232=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1232,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1232,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6052,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6052,""]
[null,"RC-000285",284,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Christmas Creek","Mt Lindesay Hwy",null,null,null,"4B",0,18096,null,1,18096,null,1,{"$f":"IF(R1237=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1237,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1237,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18096,null,null,null,null,null,"y",null,{"$f":"IF(Y1237=\"y\",AF$14,IF(AND(Y1237>0,Y1237<=1),Y1237*AF$14,\"\"))","v":""},{"$f":"IF(Z1237=\"y\",AG$14,IF(AND(Z1237>0,Z1237<=1),Z1237*AG$14,\"\"))","v":""},"",{"$f":"IF(AB1237=\"y\",AI$14,IF(AND(AB1237>0,AB1237<=1),AB1237*AI$14,\"\"))","v":""},{"$f":"IF(AC1237=\"y\",AJ$14,IF(AND(AC1237>0,AC1237<=1),AC1237*AJ$14,\"\"))","v":""},{"$f":"IF(AD1237=\"y\",AK$14,IF(AND(AD1237>0,AD1237<=1),AD1237*AK$14,\"\"))","v":101368},101368,null,{"$f":"IF(AF1237=\"\",\"\",(AF1237/$AL1237)*$X1237)","v":""},{"$f":"IF(AG1237=\"\",\"\",(AG1237/$AL1237)*$X1237)","v":""},"",{"$f":"IF(AI1237=\"\",\"\",(AI1237/$AL1237)*$X1237)","v":""},{"$f":"IF(AJ1237=\"\",\"\",(AJ1237/$AL1237)*$X1237)","v":""},{"$f":"IF(AK1237=\"\",\"\",(AK1237/$AL1237)*$X1237)","v":18096},{"$f":"IF(SUM(AN1237:AS1237)=X1237,\"\",\"ERROR\")","v":""}]
[null,"RS-000581",8085,"Seal Financial Asset","Christmas Ck Rd - Seal","Christmas Creek Rd","Christmas Creek","Jim Brown Bridge","11.10 Rudd La",null,null,"4B",0,32868,null,1,32868,null,845,{"$f":"IF(R1242=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1242,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32868,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",32868,""]
[null,"RP-000622",8085,"Sealed Road Financia","Christmas Ck Rd","Christmas Creek Rd","Christmas Creek","Jim Brown Bridge","11.10 Rudd La",null,null,"4B",0,100173,null,1,100173,null,845,{"$f":"IF(R1243=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1243,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1243,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},100173,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",100173,""]
[null,"RC-003557",323,"Culvert Financial","Cryna Rd","Cryna Rd","Cryna","Mt Lindesay Hwy",null,null,null,"4B",0,8142,null,1,8142,null,2,{"$f":"IF(R1249=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1249,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8142,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,8142,"","","","","",""]
[null,"RC-003560",329,"Culvert Financial","Cryna Rd","Cryna Rd","Cryna","Mt Lindesay Hwy",null,null,null,"4B",{"$f":"IF(J1254=RoadTYPE1,VLOOKUP(L1254,Roadunitrates1,2,FALSE),IF(J1254=ROADTYPE2,VLOOKUP(L1254,Roadunitrates2,2,FALSE),0))","v":0},34483,null,{"$f":"IF(O1254=\"\",1,VLOOKUP(O1254,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N1254=\"\",\"\",N1254*P1254)","v":34483},null,5,{"$f":"IF(R1254=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1254,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T1254=\"\",0,T1254*10000*S1254)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1254,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q1254+U1254)*W1254,0)","v":34483},"y",null,null,null,null,null,null,47790,"","","","","",47790,null,34483,"","","","","",""]
[null,"RU-001382",2895,"Formation Financial","Cryna Rd - Formation","Cryna Rd","Cryna","Width Change","Hill End Rd",null,null,"4B",0,42013,null,1,42013,null,611,{"$f":"IF(R1259=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1259,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},42013,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",42013,""]
[null,"RS-000685",2895,"Seal Financial Asset","Cryna Rd - Seal","Cryna Rd","Cryna","Width Change","Hill End Rd",null,null,"4B",0,26673,null,1,26673,null,611,{"$f":"IF(R1260=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1260,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1260,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26673,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",26673,""]
[null,"RS-000687",2893,"Seal Financial Asset","Cryna Rd - Seal","Cryna Rd","Cryna","Yore Rd","Pave Change",null,null,"4B",0,36520,null,1,36520,null,409,{"$f":"IF(R1265=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1265,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36520,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",36520,""]
[null,"RP-000741",2892,"Sealed Road Financia","Cryna Rd","Cryna Rd","Cryna","Pave Change","Bit End",null,null,"4B",0,506049,null,1,506049,null,1080,{"$f":"IF(R1270=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1270,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1270,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},506049,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",506049,""]
[null,"RC-004297",2892,"Culvert Financial","Cryna Rd Stage 1 Culverts;;","Cryna Rd","Cryna",null,null,null,null,"4B",0,7132,null,1,7132,null,1,{"$f":"IF(R1275=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1275,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7132,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7132,""]
[null,"RC-004293",2892,"Culvert Financial","Cryna Rd Stage 1 Culverts;;","Cryna Rd","Cryna",null,null,null,null,"4B",0,45006,null,1,45006,null,2,{"$f":"IF(R1276=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1276,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45006,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",45006,""]
[null,"RC-000608",608,"Culvert Financial","Kerry Rd","Kerry Rd","Darlington","Ladybrook Brg",null,null,null,"4A",0,31269,null,1,31269,null,2,{"$f":"IF(R1281=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1281,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31269,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",31269,""]
[null,"RC-000617",617,"Culvert Financial","Kerry Rd","Kerry Rd","Darlington","Ladybrook Brg",null,null,null,"4A",0,50834,null,1,50834,null,2,{"$f":"IF(R1286=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1286,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1286,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50834,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",50834,""]
[null,"RS-003118",10884,"Seal Financial Asset","Milford Road - Seal","Milford Rd","Dugandan","Boonah - Rathdowney Rd","Bruckner Hill Rd",null,null,"4B",0,20279,null,1,20279,null,258,{"$f":"IF(R1291=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1291,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20279,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",20279,""]
[null,"RP-003337",10884,"Sealed Road Financia","Milford Road","Milford Rd","Dugandan","Boonah - Rathdowney Rd","Bruckner Hill Rd",null,null,"4B",0,76119,null,1,76119,null,258,{"$f":"IF(R1292=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1292,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1292,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},76119,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",76119,""]
[null,"RS-003119",10883,"Seal Financial Asset","Milford Road - Seal","Milford Rd","Dugandan","Bruckner Hill Rd","Change",null,null,"4B",0,69429,null,1,69429,null,537,{"$f":"IF(R1297=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1297,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},69429,null,null,null,null,"y",null,null,"","",{"$f":"IF(AA1297=\"y\",AH$14,IF(AND(AA1297>0,AA1297<=1),AA1297*AH$14,\"\"))","v":""},"",9366,"",9366,null,"","",{"$f":"IF(AH1297=\"\",\"\",(AH1297/$AL1297)*$X1297)","v":""},"",69429,"",""]
[null,"RC-002340","10882 - ROAD SEGMENT","Culvert Financial","Milford Rd","Milford Rd","Dugandan",null,null,null,null,"4B",0,3258,null,1,3258,null,8,{"$f":"IF(R1302=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1302,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1302,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3258,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3258,""]
[null,"RC-002326","10882 - ROAD SEGMENT","Culvert Financial","Milford Rd","Milford Rd","Dugandan",null,null,null,null,"4B",0,3258,null,1,3258,null,8,{"$f":"IF(R1307=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1307,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3258,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3258,""]
[null,"RC-002329","10881 - ROAD SEGMENT","Culvert Financial","Milford Rd","Milford Rd","Dugandan",null,null,null,null,"4B",0,11998,null,1,11998,null,8,{"$f":"IF(R1310=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1310,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1310,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11998,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",11998,""]
[null,"RC-001142",1142,"Culvert Financial","Upper Coomera Rd","Upper Coomera Rd","Ferny Glen","Beechmont Rd",null,null,null,"4B",0,31269,null,1,31269,null,2,{"$f":"IF(R1314=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1314,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1314,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31269,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",31269,""]
[null,"RC-001144",1144,"Culvert Financial","Upper Coomera Rd","Upper Coomera Rd","Ferny Glen","Beechmont Rd",null,null,null,"4B",0,15295,null,1,15295,null,1,{"$f":"IF(R1319=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1319,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1319,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15295,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",15295,""]
[null,"RP-002643",4279,"Sealed Road Financia","Upper Coomera Rd","Upper Coomera Rd","Ferny Glen","Jerome Bridge","Flying Fox Rd",null,null,"4B",0,123581,null,1,123581,null,620,{"$f":"IF(R1324=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1324,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1324,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},123581,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",123581,""]
[null,"BF-078945",null,"Bridge Timber Fin","Jerome Bridge","Upper Coomera Rd","Ferny Glen",null,null,null,null,"4B",0,577062,null,1,577062,null,28,{"$f":"IF(R1325=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1325,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},577062,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",577062,""]
[null,"RU-000930",2478,"Formation Financial","Allan Ck Rd - Formation","Allan Ck Rd","Gleneagle","Mt Lindesay Hwy","Bromelton House Rd",null,null,"4A",0,59699,null,1,59699,null,1180,{"$f":"IF(R1330=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1330,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1330,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},59699,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",59699,""]
[null,"RS-000036",2477,"Seal Financial Asset","Allan Ck Rd - Seal","Allan Ck Rd","Gleneagle","Bromelton House Rd","Seal Change",null,null,"4B",0,44753,null,1,44753,null,670,{"$f":"IF(R1335=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1335,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1335,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44753,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",44753,""]
[null,"RU-000933",8008,"Formation Financial","Allan Ck Rd - Formation","Allan Ck Rd","Gleneagle","Seal Change","3.33 Brabazon Rd",null,null,"4B",0,35021,null,1,35021,null,560,{"$f":"IF(R1340=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1340,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1340,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35021,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",35021,""]
[null,"RS-000038",8008,"Seal Financial Asset","Allan Ck Rd - Seal","Allan Ck Rd","Gleneagle","Seal Change","3.33 Brabazon Rd",null,null,"4B",0,38137,null,1,38137,null,815,{"$f":"IF(R1341=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1341,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1341,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38137,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",38137,""]
[null,"RP-000040",2476,"Sealed Road Financia","Allan Ck Rd","Allan Ck Rd","Gleneagle","3.33 Brabazon Rd","Seal Change",null,null,"4B",0,161760,null,1,161760,null,375,{"$f":"IF(R1346=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1346,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1346,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},161760,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",161760,""]
[null,"RS-000042",2474,"Seal Financial Asset","Allan Ck Rd - Seal","Allan Ck Rd","Gleneagle","Seal Change","Brookland Rd",null,null,"4B",0,6593,null,1,6593,null,555,{"$f":"IF(R1351=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1351,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1351,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6593,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6593,""]
[null,"RS-001646",5056,"Seal Financial Asset","Beaudesert High School Carpark - Seal","Beaudesert High School Carpark","Gleneagle","Mt Lindesay Hwy","Mt Lindesay Hwy",null,null,"4B",0,15590,null,1,15590,null,166,{"$f":"IF(R1356=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1356,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1356,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15590,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15590,"","","","","",""]
[null,"RC-000036",36,"Culvert Financial","Bromelton House Rd","Bromelton House Rd","Gleneagle","Bdst/Boonah Rd",null,null,null,"4A",0,60465,null,1,60465,null,6,{"$f":"IF(R1357=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1357,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1357,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60465,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",60465,""]
[null,"RP-000409",2677,"Sealed Road Financia","Bromelton House Rd","Bromelton House Rd","Gleneagle","Change","Allan Ck Rd",null,null,"4A",0,587535,null,1,587535,null,1845,{"$f":"IF(R1362=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1362,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1362,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},587535,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",587535,""]
[null,"RS-000887",3120,"Seal Financial Asset","Fields Rd - Seal","Fields Rd","Gleneagle","Veresdale Scrub Rd","The Grange Rd",null,null,"4B",0,60174,null,1,60174,null,930,{"$f":"IF(R1367=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1367,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1367,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60174,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",60174,""]
[null,"RC-004145",1859,"Culvert Financial","Fields Rd","Fields Rd","Gleneagle","Gould Hill Rd",null,null,null,"4B",0,4756,null,1,4756,null,1,{"$f":"IF(R1372=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1372,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4756,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4756,"","","","","",""]
[null,"RC-004149",1863,"Culvert Financial","Fields Rd","Fields Rd","Gleneagle","The Grange Rd",null,null,null,"4B",0,4756,null,1,4756,null,1,{"$f":"IF(R1373=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1373,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1373,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4756,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4756,""]
[null,"RU-001526",3119,"Formation Financial","Fields Rd - Formation","Fields Rd","Gleneagle","The  Grange Rd","Seal Change",null,null,"4B",0,12800,null,1,12800,null,250,{"$f":"IF(R1380=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1380,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1380,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12800,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",12800,""]
[null,"RS-000889",3118,"Seal Financial Asset","Fields Rd - Seal","Fields Rd","Gleneagle","Seal Change","Seal Change",null,null,"4B",0,43988,null,1,43988,null,555,{"$f":"IF(R1384=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1384,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1384,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43988,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,43988,"","","","","",""]
[null,"RS-003974",20233,"Seal Financial Asset","Gould Hill Rd (Scenic Rise Est St1)","Gould Hill Rd","Gleneagle","Mt Lindesay Hwy","seal change",null,null,"4A",0,13915,null,1,13915,null,95,{"$f":"IF(R1389=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1389,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1389,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13915,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,13915,"","","","","",""]
[null,"RF-000632",null,"Footpath Financial","Gould Hill Rd (Scenic Rise Est St1)","Gould Hill Rd","Gleneagle","Mt Lindesay Hwy","Stage 1 Boundary",null,null,"4A",0,22140,null,1,22140,null,74,{"$f":"IF(R1390=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1390,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22140,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22140,"","","","","",""]
[null,"RK-002596",20233,"Kerb Financial Asset","Gould Hill Rd (Scenic Rise Est St1)","Gould Hill Rd","Gleneagle","Mt Lindesay Hwy","Stage 1 Boundary",null,null,"4A",0,18486,null,1,18486,null,79,{"$f":"IF(R1395=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1395,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18486,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18486,"","","","","",""]
[null,"RC-004128",1842,"Culvert Financial","Gould Hill Rd","Gould Hill Rd","Gleneagle","Mt Lindesay Hwy",null,null,null,"4B",0,4406,null,1,4406,null,0,{"$f":"IF(R1400=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1400,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1400,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4406,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4406,"","","","","",""]
[null,"RC-004133",1847,"Culvert Financial","Gould Hill Rd","Gould Hill Rd","Gleneagle","Mt Lindesay Hwy",null,null,null,"4B",0,3832,null,1,3832,null,0,{"$f":"IF(R1405=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1405,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1405,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1405,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3832,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3832,"","","","","",""]
[null,"BO-000334",null,"Road Furniture","Bus Shelter  - Flooring","Mt Lindesay Hwy","Gleneagle",null,null,null,null,"NA",0,7425,null,1,7425,null,null,{"$f":"IF(R1406=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1406,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1406,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1406,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7425,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7425,""]
[null,"RU-002018",8524,"Formation Financial","Mt Lindesay S/R 5 - Formation","Mt Lindesay S/R 5","Gleneagle","Allan Ck Rd","School Car Park Ent.",null,null,"NA",0,3713,null,1,3713,null,210,{"$f":"IF(R1411=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1411,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1411,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1411,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3713,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3713,""]
[null,"BO-001319",null,"Road Furniture","Bus Shelter  - Building Envelope","Mt Lindsay Hwy","Gleneagle",null,null,null,null,"NA",0,3300,null,1,3300,null,null,{"$f":"IF(R1416=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1416,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1416,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1416,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3300,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3300,""]
[null,"RU-002443",4323,"Formation Financial","Tullamore Way","Tullamore Way","Gleneagle","Arbour Ct","Ivy Ct",null,null,"4B",0,17952,null,1,17952,null,260,{"$f":"IF(R1421=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1421,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1421,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1421,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17952,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,17952,"","","","","",""]
[null,"RS-002343",4323,"Seal Financial Asset","Tullamore Way","Tullamore Way","Gleneagle","Arbour Ct","Ivy Ct",null,null,"4B",0,18870,null,1,18870,null,260,{"$f":"IF(R1422=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1422,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1422,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1422,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18870,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,18870,"","","","","",""]
[null,"RP-002598",4322,"Sealed Road Financia","Tullamore Way","Tullamore Way","Gleneagle","Ivy Ct","Clover Ct",null,null,"4B",0,63098,null,1,63098,null,225,{"$f":"IF(R1427=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1427,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1427,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1427,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},63098,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,63098,"","","","","",""]
[null,"RK-002214",11282,"Kerb Financial Asset","Tullamore Way","Tullamore Way","Gleneagle","Seal Change","Carrigan Way",null,null,"4B",0,29580,null,1,29580,null,205,{"$f":"IF(R1432=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1432,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1432,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1432,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29580,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,29580,"","","","","",""]
[null,null,null,"Road Furniture","Bus Shelter  - Building Envelope","Queen St","Harrisville","Wholey Dr",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R1437=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1437,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1437,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1437,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Roof","Queen St","Harrisville","Wholey Dr",null,null,null,"NA",{"$f":"IF(J1438=RoadTYPE1,VLOOKUP(L1438,Roadunitrates1,2,FALSE),IF(J1438=ROADTYPE2,VLOOKUP(L1438,Roadunitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(O1438=\"\",1,VLOOKUP(O1438,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N1438=\"\",\"\",N1438*P1438)","v":""},null,null,{"$f":"IF(R1438=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1438,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1438,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T1438=\"\",0,T1438*10000*S1438)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1438,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q1438+U1438)*W1438,0)","v":0},null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Building Envelope","Queen St","Harrisville","North St",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R1443=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1443,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1443,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,"RP-003239",10752,"Sealed Road Financia","Hoya Road","Hoya Road","Hoya","Seal Change","1.46 Schwarz",null,null,"4A",0,57564,null,1,57564,null,85,{"$f":"IF(R1450=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1450,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1450,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},57564,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",57564,""]
[null,"RU-000203",10750,"Formation Financial","Hoya Road - Formation","Hoya Road","Hoya","1.67 Robson","Seal Change",null,null,"4B",0,5120,null,1,5120,null,220,{"$f":"IF(R1454=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1454,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1454,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1454,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5120,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5120,""]
[null,"RS-003580",10750,"Seal Financial Asset","Hoya Road - Seal","Hoya Road","Hoya","1.67 Robson","Seal Change",null,null,"4B",0,4941,null,1,4941,null,220,{"$f":"IF(R1455=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1455,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1455,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1455,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4941,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4941,""]
[null,"RP-003241",10748,"Sealed Road Financia","Hoya Road","Hoya Road","Hoya","Seal Change","Seal Change",null,null,"4B",0,41820,null,1,41820,null,170,{"$f":"IF(R1460=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1460,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1460,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1460,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41820,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",41820,""]
[null,"RS-001169",3847,"Seal Financial Asset","Innisplain Rd - Seal","Innisplain Rd","Innisplain","Mt Lindesay Hwy","Seal Change",null,null,"4B",0,60795,null,1,60795,null,875,{"$f":"IF(R1465=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1465,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1465,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1465,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60795,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",60795,""]
[null,"RP-001288",3846,"Sealed Road Financia","Innisplain Rd","Innisplain Rd","Innisplain","Seal Change","Oaky Ck Rd",null,null,"4B",0,68414,null,1,68414,null,265,{"$f":"IF(R1470=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1470,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1470,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1470,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},68414,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",68414,""]
[null,"RC-000551",551,"Culvert Financial","Innisplain Rd","Innisplain Rd","Innisplain","Mt Lindesay Hwy",null,null,null,"4B",0,17176,null,1,17176,null,2,{"$f":"IF(R1471=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1471,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1471,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1471,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17176,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",17176,""]
[null,"RU-001782",3708,"Formation Financial","Kilmoylar Rd - Formation","Kilmoylar Rd","Kagaru","Change","Change",null,null,"4B",0,6400,null,1,6400,null,105,{"$f":"IF(R1476=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1476,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1476,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1476,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6400,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6400,""]
[null,"RP-001450",3707,"Unsealed Road Financ","Kilmoylar Rd","Kilmoylar Rd","Kagaru","Change","Change",null,null,"4B",0,85617,null,1,85617,null,2265,{"$f":"IF(R1481=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1481,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1481,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1481,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},85617,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",85617,""]
[null,"RC-004225",2017,"Culvert Financial","Kilmoylar Rd","Kilmoylar Rd","Kagaru","Undullah Rd",null,null,null,"4B",0,2971,null,1,2971,null,0,{"$f":"IF(R1486=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1486,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1486,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2971,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2971,""]
[null,"RC-004226",2018,"Culvert Financial","Kilmoylar Rd","Kilmoylar Rd","Kagaru","Undullah Rd",null,null,null,"4B",0,2684,null,1,2684,null,0,{"$f":"IF(R1487=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1487,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1487,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1487,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2684,null,null,null,null,null,"y",null,"","","","","",101368,{"$f":"SUM(AF1487:AK1487)","v":101368},null,"","","","","",2684,""]
[null,"BF-074950",null,"Bridge Timber Fin","Edward O'Neill Bridge","Kilmoylar Rd","Kagaru",null,null,null,null,"4B",0,525371,null,1,525371,null,44,{"$f":"IF(R1492=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1492,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1492,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1492,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},525371,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",525371,""]
[null,"RP-002621",4303,"Sealed Road Financia","Undullah Rd","Undullah Rd","Kagaru","Seal Change","6.12 Brookland Rd",null,null,"4B",0,134161,null,1,134161,null,432,{"$f":"IF(R1497=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1497,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1497,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1497,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},134161,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",134161,""]
[null,"RS-003518",10606,"Seal Financial Asset","Edward St Kalbar - Seal","Edward St Kalbar","Kalbar","George Street","Ann Street",null,null,"4A",{"$f":"IF(J1502=RoadTYPE1,VLOOKUP(L1502,Roadunitrates1,2,FALSE),IF(J1502=ROADTYPE2,VLOOKUP(L1502,Roadunitrates2,2,FALSE),0))","v":0},17660,null,{"$f":"IF(O1502=\"\",1,VLOOKUP(O1502,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N1502=\"\",\"\",N1502*P1502)","v":17660},null,169,{"$f":"IF(R1502=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1502,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1502,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T1502=\"\",0,T1502*10000*S1502)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1502,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q1502+U1502)*W1502,0)","v":17660},null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",17660,"","",""]
[null,"RP-003739",10606,"Sealed Road Financia","Edward St Kalbar","Edward St Kalbar","Kalbar","George Street","Ann Street",null,null,"4A",0,60024,null,1,60024,null,169,{"$f":"IF(R1503=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1503,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1503,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1503,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60024,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",60024,"","",""]
[null,"RK-002043",10605,"Kerb Financial Asset","Edward St Kalbar","Edward St Kalbar","Kalbar","Ann Street","End of Kerk",null,null,"4A",0,11890,null,1,11890,null,69,{"$f":"IF(R1508=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1508,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1508,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1508,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11890,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",11890,"","",""]
[null,"RK-002483",10604,"Kerb Financial Asset","Edward St Kalbar","Edward St Kalbar","Kalbar","End of Kerk","Change",null,null,"4A",0,290,null,1,290,null,482,{"$f":"IF(R1512=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1512,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1512,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1512,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},290,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",290,"","",""]
[null,"RK-001637",10601,"Kerb Financial Asset","Edward Street","Edward St Kalbar","Kalbar","Seal Change","End Kerb Left",null,null,"4A",0,9570,null,1,9570,null,160,{"$f":"IF(R1519=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1519,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1519,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1519,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9570,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",9570,"","",""]
[null,"RK-002045",10601,"Kerb Financial Asset","Edward St Kalbar","Edward St Kalbar","Kalbar","Seal Change","End Kerb Left",null,null,"4A",0,22040,null,1,22040,null,160,{"$f":"IF(R1520=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1520,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1520,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1520,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22040,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",22040,"","",""]
[null,"RP-003740",10600,"Sealed Road Financia","Edward St Kalbar","Edward St Kalbar","Kalbar","End Kerb Left","Charles St",null,null,"4A",0,49594,null,1,49594,null,240,{"$f":"IF(R1525=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1525,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1525,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1525,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49594,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",49594,"","",""]
[null,"RF-000442","10603/4/5","Footpath Financial","Edward Street","Edward Street","Kalbar","Kalbar",null,null,null,"4A",0,30371,null,1,30371,null,0,{"$f":"IF(R1530=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1530,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1530,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1530,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30371,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",30371,"","",""]
[null,"RF-000451",10606,"Footpath Financial","Edward Street","Edward Street","Kalbar","Start at George",null,null,null,"4A",0,8856,null,1,8856,null,0,{"$f":"IF(R1535=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1535,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1535,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1535,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8856,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",8856,"","",""]
[null,"RF-000446",10606,"Footpath Financial","Edward Street","Edward Street","Kalbar",null,null,null,null,"4A",0,2117,null,1,2117,null,0,{"$f":"IF(R1536=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1536,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1536,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1536,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2117,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",2117,"","",""]
[null,"RF-000465","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Davies",null,null,null,"NA",0,1782,null,1,1782,null,0,{"$f":"IF(R1541=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1541,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1541,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1541,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1782,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",1782,"","",""]
[null,"RF-000475","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Eagle",null,null,null,"NA",0,4275,null,1,4275,null,0,{"$f":"IF(R1546=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1546,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1546,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1546,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4275,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",4275,"","",""]
[null,"RF-000453","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Pennell",null,null,null,"NA",0,16344,null,1,16344,null,0,{"$f":"IF(R1551=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1551,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1551,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1551,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16344,null,null,null,"y",null,null,null,"","","",2670,"","",{"$f":"SUM(AF1551:AK1551)","v":2670},null,"","","",16344,"","",""]
[null,"RF-000454","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Pennell",null,null,null,"NA",0,1050,null,1,1050,null,0,{"$f":"IF(R1552=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1552,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1552,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1552,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1050,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",1050,"","",""]
[null,"RF-000459","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Pennell",null,null,null,"NA",0,11988,null,1,11988,null,0,{"$f":"IF(R1557=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1557,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1557,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1557,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11988,null,null,null,"y",null,null,null,{"$f":"IF(Y1557=\"y\",AF$14,IF(AND(Y1557>0,Y1557<=1),Y1557*AF$14,\"\"))","v":""},{"$f":"IF(Z1557=\"y\",AG$14,IF(AND(Z1557>0,Z1557<=1),Z1557*AG$14,\"\"))","v":""},"",{"$f":"IF(AB1557=\"y\",AI$14,IF(AND(AB1557>0,AB1557<=1),AB1557*AI$14,\"\"))","v":2670},{"$f":"IF(AC1557=\"y\",AJ$14,IF(AND(AC1557>0,AC1557<=1),AC1557*AJ$14,\"\"))","v":""},{"$f":"IF(AD1557=\"y\",AK$14,IF(AND(AD1557>0,AD1557<=1),AD1557*AK$14,\"\"))","v":""},2670,null,{"$f":"IF(AF1557=\"\",\"\",(AF1557/$AL1557)*$X1557)","v":""},{"$f":"IF(AG1557=\"\",\"\",(AG1557/$AL1557)*$X1557)","v":""},"",{"$f":"IF(AI1557=\"\",\"\",(AI1557/$AL1557)*$X1557)","v":11988},{"$f":"IF(AJ1557=\"\",\"\",(AJ1557/$AL1557)*$X1557)","v":""},{"$f":"IF(AK1557=\"\",\"\",(AK1557/$AL1557)*$X1557)","v":""},{"$f":"IF(SUM(AN1557:AS1557)=X1557,\"\",\"ERROR\")","v":""}]
[null,"RF-000479","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Railway",null,null,null,"NA",0,4176,null,1,4176,null,0,{"$f":"IF(R1562=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1562,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1562,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1562,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4176,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",4176,"","",""]
[null,"RF-000484","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Railway",null,null,null,"NA",0,6048,null,1,6048,null,0,{"$f":"IF(R1567=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1567,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1567,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1567,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6048,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",6048,"","",""]
[null,"RF-000485","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Railway",null,null,null,"NA",0,1152,null,1,1152,null,0,{"$f":"IF(R1568=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1568,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1568,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1568,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1152,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",1152,"","",""]
[null,"RF-000472","MAIN ROAD","Footpath Financial","George Street","George St","Kalbar","Start at Wienholt",null,null,null,"NA",0,480,null,1,480,null,0,{"$f":"IF(R1573=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1573,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1573,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1573,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},480,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",480,"","",""]
[null,"RU-000294",10931,"Formation Financial","Munbilla Rd - Formation","Munbilla Rd","Kalbar","Kalbar Connection Rd","2.05 Geotsch",null,null,"4A",0,81024,null,1,81024,null,1400,{"$f":"IF(R1578=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1578,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1578,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1578,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},81024,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",81024,""]
[null,"RU-000297",10930,"Formation Financial","Munbilla Rd - Formation","Munbilla Rd","Kalbar","2.05 Geotsch","Seal Change",null,null,"4A",0,96384,null,1,96384,null,1370,{"$f":"IF(R1582=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1582,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1582,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1582,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},96384,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",96384,""]
[null,"RU-000443",11170,"Formation Financial","Teviotville Rd","Teviotville Rd","Kalbar","Old Kalbar Rd","Seal Change",null,null,"4B",0,38419,null,1,38419,null,635,{"$f":"IF(R1585=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1585,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1585,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1585,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38419,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",38419,""]
[null,"RC-000587",587,"Culvert Financial","Kerry Rd","Kerry Rd","Kerry","Ward Br",null,null,null,"4A",0,58295,null,1,58295,null,4,{"$f":"IF(R1590=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1590,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1590,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1590,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},58295,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,58295,"","","","","",""]
[null,"RC-000594",594,"Culvert Financial","Kerry Rd","Kerry Rd","Kerry","Duck Ck Rd",null,null,null,"4A",0,27384,null,1,27384,null,1,{"$f":"IF(R1595=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1595,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1595,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1595,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27384,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,27384,"","","","","",""]
[null,"RC-000597",597,"Culvert Financial","Kerry Rd","Kerry Rd","Kerry","Junction Rd",null,null,null,"4A",0,20420,null,1,20420,null,1,{"$f":"IF(R1600=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1600,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1600,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1600,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20420,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,20420,"","","","","",""]
[null,"RC-000599",599,"Culvert Financial","Kerry Rd","Kerry Rd","Kerry","Duck Ck Rd",null,null,null,"4A",0,22274,null,1,22274,null,1,{"$f":"IF(R1601=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1601,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1601,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1601,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22274,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,22274,"","","","","",""]
[null,"RC-000603",603,"Culvert Financial","Kerry Rd","Kerry Rd","Kerry","Duck Ck Rd",null,null,null,"4A",0,12998,null,1,12998,null,1,{"$f":"IF(R1606=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1606,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1606,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1606,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12998,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,12998,"","","","","",""]
[null,"RC-000604",604,"Culvert Financial","Kerry Rd","Kerry Rd","Kerry","Junction Rd",null,null,null,"4A",0,62573,null,1,62573,null,4,{"$f":"IF(R1611=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1611,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1611,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1611,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},62573,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",62573,""]
[null,"RU-001738",8028,"Formation Financial","Kerry Rd - Formation","Kerry Rd","Kerry","Seal Change","Nindooinbah House",null,null,"4A",0,160632,null,1,160632,null,1875,{"$f":"IF(R1616=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1616,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1616,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1616,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},160632,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",160632,""]
[null,"RS-001273",8028,"Seal Financial Asset","Kerry Rd - Seal","Kerry Rd","Kerry","Seal Change","Nindooinbah House",null,null,"4A",0,106395,null,1,106395,null,1875,{"$f":"IF(R1617=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1617,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1617,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1617,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},106395,null,null,null,null,null,"y",null,"","",{"$f":"IF(AA1617=\"y\",AH$14,IF(AND(AA1617>0,AA1617<=1),AA1617*AH$14,\"\"))","v":""},"","",101368,101368,null,"","",{"$f":"IF(AH1617=\"\",\"\",(AH1617/$AL1617)*$X1617)","v":""},"","",106395,""]
[null,"RU-001740",8030,"Formation Financial","Kerry Rd - Formation","Kerry Rd","Kerry","Seal Change","7.45 Nindooinbah Est.",null,null,"4A",0,117600,null,1,117600,null,1345,{"$f":"IF(R1622=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1622,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1622,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1622,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},117600,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",117600,""]
[null,"RP-001402",8031,"Sealed Road Financia","Kerry Rd","Kerry Rd","Kerry","7.45 Nindooinbah Est.","Seal Change",null,null,"4B",0,159454,null,1,159454,null,700,{"$f":"IF(R1627=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1627,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1627,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1627,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},159454,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",159454,""]
[null,"RP-001404",8033,"Sealed Road Financia","Kerry Rd","Kerry Rd","Kerry","Seal Change","Seal Change",null,null,"4B",0,244062,null,1,244062,null,850,{"$f":"IF(R1632=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1632,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1632,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1632,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},244062,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",244062,""]
[null,"RC-004284",8033,"Culvert Financial","Kerry Rd","Kerry Rd","Kerry","Start Kerry Rd",null,null,null,"4B",0,36602,null,1,36602,null,0,{"$f":"IF(R1633=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1633,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1633,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1633,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36602,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",36602,""]
[null,"RP-001405",8034,"Sealed Road Financia","Kerry Rd","Kerry Rd","Kerry","Seal Change","Seal Change",null,null,"4B",0,249598,null,1,249598,null,776,{"$f":"IF(R1638=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1638,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1638,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1638,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},249598,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",249598,""]
[null,"RP-001406",8035,"Sealed Road Financia","Kerry Rd","Kerry Rd","Kerry","Seal Change","12.50 Spring Ck Bridge",null,null,"4B",0,522601,null,1,522601,null,1974,{"$f":"IF(R1643=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1643,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1643,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},522601,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",522601,""]
[null,"RP-001409",8038,"Sealed Road Financia","Kerry Rd","Kerry Rd","Kerry","Pave Change","Seal Change",null,null,"4B",0,370315,null,1,370315,null,1251,{"$f":"IF(R1648=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1648,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1648,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1648,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},370315,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",370315,""]
[null,"RS-001285",8040,"Seal Financial Asset","Kerry Rd - Seal","Kerry Rd","Kerry","Kerry West Rd","Pave Change",null,null,"4B",0,46320,null,1,46320,null,610,{"$f":"IF(R1653=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1653,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1653,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1653,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46320,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",46320,""]
[null,"RU-001750",8040,"Formation Financial","Kerry Rd - Formation","Kerry Rd","Kerry","Kerry West Rd","Kerry Bridge at Albert River",null,null,"4B",0,59808,null,1,59808,null,484,{"$f":"IF(R1655=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1655,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1655,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1655,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},59808,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",59808,""]
[null,null,null,"Road Furniture","Bus Shelter  - Flooring","Kerry Rd","Kerry","Junction Rd",null,null,null,"4A",0,null,null,1,"",null,null,{"$f":"IF(R1660=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1660,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1660,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1660,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,"RP-001211",3316,"Sealed Road Financia","Hinchcliffe Dr Kooralbyn","Hinchcliffe Dr","Kooralbyn","Routley Dr","Walker Dr 720",null,null,"4B",0,148940,null,1,148940,null,710,{"$f":"IF(R1665=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1665,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1665,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1665,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},148940,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",148940,""]
[null,"RC-003940",1603,"Culvert Financial","Hinchcliffe Dr","Hinchcliffe Dr","Kooralbyn","Routley Dr",null,null,null,"4B",0,25186,null,1,25186,null,1,{"$f":"IF(R1666=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1666,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1666,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1666,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25186,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25186,""]
[null,"RC-000646",646,"Culvert Financial","Kooralbyn Rd","Kooralbyn Rd","Kooralbyn","Mt Lindesay Hwy",null,null,null,"4A",0,16337,null,1,16337,null,1,{"$f":"IF(R1671=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1671,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1671,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1671,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16337,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",16337,""]
[null,"RC-003934",1591,"Culvert Financial","Kooralbyn Rd","Kooralbyn Rd","Kooralbyn","Mt Lindesay Hwy",null,null,null,"4A",0,9290,null,1,9290,null,1,{"$f":"IF(R1676=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1676,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1676,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1676,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9290,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",9290,""]
[null,"RS-001348",8014,"Seal Financial Asset","Kooralbyn Rd - Seal","Kooralbyn Rd","Kooralbyn","Seal Change","Seal Change",null,null,"4A",0,54721,null,1,54721,null,1185,{"$f":"IF(R1681=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1681,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1681,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1681,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},54721,null,null,null,null,null,"y",null,"","",{"$f":"IF(AA1681=\"y\",AH$14,IF(AND(AA1681>0,AA1681<=1),AA1681*AH$14,\"\"))","v":""},"","",101368,101368,null,"","",{"$f":"IF(AH1681=\"\",\"\",(AH1681/$AL1681)*$X1681)","v":""},"","",54721,""]
[null,"RP-001484",8014,"Sealed Road Financia","Kooralbyn Rd","Kooralbyn Rd","Kooralbyn","Seal Change","Seal Change",null,null,"4A",0,254118,null,1,254118,null,1185,{"$f":"IF(R1682=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1682,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1682,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1682,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},254118,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",254118,""]
[null,"RC-000652",652,"Culvert Financial","Kooralbyn Rd","Kooralbyn Rd","Kooralbyn","Mt Lindesay Hwy",null,null,null,"4A",0,40698,null,1,40698,null,2,{"$f":"IF(R1687=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1687,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1687,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1687,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},40698,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",40698,""]
[null,"RU-001803",8016,"Formation Financial","Kooralbyn Rd - Formation","Kooralbyn Rd","Kooralbyn","Seal Change","Seal Change",null,null,"4A",0,462590,null,1,462590,null,705,{"$f":"IF(R1692=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1692,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1692,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1692,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},462590,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",462590,""]
[null,"RS-001351",8017,"Seal Financial Asset","Kooralbyn Rd - Seal","Kooralbyn Rd","Kooralbyn","Seal Change","Seal Change",null,null,"4A",0,61950,null,1,61950,null,630,{"$f":"IF(R1697=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1697,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1697,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1697,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},61950,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",61950,""]
[null,"RP-001487",8017,"Sealed Road Financia","Kooralbyn Rd","Kooralbyn Rd","Kooralbyn","Seal Change","Seal Change",null,null,"4A",0,203196,null,1,203196,null,630,{"$f":"IF(R1698=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1698,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1698,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1698,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},203196,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",203196,""]
[null,"RC-000656",656,"Culvert Financial","Kooralbyn Rd","Kooralbyn Rd","Kooralbyn","Mt Lindesay Hwy",null,null,null,"4A",0,22988,null,1,22988,null,1,{"$f":"IF(R1703=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1703,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1703,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1703,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22988,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",22988,""]
[null,"RC-000658",658,"Culvert Financial","Kooralbyn Rd","Kooralbyn Rd","Kooralbyn","Mt Lindesay Hwy",null,null,null,"4A",0,176722,null,1,176722,null,4,{"$f":"IF(R1708=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1708,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1708,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1708,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},176722,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",176722,""]
[null,"RC-000943",944,"Culvert Financial","Routley Dr","Routley Dr","Kooralbyn","Yulgibar Cl",null,null,null,"4B",0,347197,null,1,347197,null,12,{"$f":"IF(R1713=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1713,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1713,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1713,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},347197,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",347197,"","","","",""]
[null,"RU-002250",8600,"Formation Financial","Routley Dr","Routley Dr","Kooralbyn","End Divided Rd","Hinchcliffe Dr",null,null,"4B",0,17556,null,1,17556,null,740,{"$f":"IF(R1714=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1714,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1714,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1714,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17556,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",17556,"","","","",""]
[null,"RK-001120",8596,"Kerb Financial Asset","Routley Dr NBCW","Routley Dr NBCW","Kooralbyn","Wellington-Bundock Dr","End Divided Rd",null,null,"4B",0,18150,null,1,18150,null,0,{"$f":"IF(R1720=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1720,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1720,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1720,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18150,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",18150,"","","","",""]
[null,"RP-002730",8701,"Sealed Road Financia","Wellington Bundock Dr","Wellington Bundock Dr","Kooralbyn","Kooralbyn Dr","Cannon Creek",null,null,"4A",0,53557,null,1,53557,null,145,{"$f":"IF(R1725=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1725,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1725,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1725,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},53557,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",53557,"","","","",""]
[null,"RS-002458",8703,"Seal Financial Asset","Wellington Bundock Dr - Seal","Wellington Bundock Dr","Kooralbyn","Seal Change","Seal Change",null,null,"4A",0,18096,null,1,18096,null,297,{"$f":"IF(R1730=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1730,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1730,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1730,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18096,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",18096,"","","","",""]
[null,"RP-002732",8703,"Sealed Road Financia","Wellington Bundock Dr","Wellington Bundock Dr","Kooralbyn","Seal Change","Seal Change",null,null,"4A",0,73426,null,1,73426,null,297,{"$f":"IF(R1731=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1731,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1731,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1731,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},73426,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",73426,"","","","",""]
[null,"RP-002733",8704,"Sealed Road Financia","Wellington Bundock Dr","Wellington Bundock Dr","Kooralbyn","Seal Change","Boomerang Dr",null,null,"4A",0,40511,null,1,40511,null,108,{"$f":"IF(R1736=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1736,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1736,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1736,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},40511,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",40511,"","","","",""]
[null,"RU-002532",8706,"Formation Financial","Wellington Bundock Dr - Formation","Wellington Bundock Dr","Kooralbyn","Seal Change","Haygarth Dr",null,null,"4A",0,83782,null,1,83782,null,150,{"$f":"IF(R1741=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1741,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1741,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1741,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},83782,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",83782,"","","","",""]
[null,"RU-002533",8707,"Formation Financial","Wellington Bundock Dr - Formation","Wellington Bundock Dr","Kooralbyn","Haygarth Dr","Seal Change",null,null,"4A",0,55866,null,1,55866,null,183,{"$f":"IF(R1746=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1746,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1746,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1746,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},55866,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",55866,"","","","",""]
[null,"RK-001412",8707,"Kerb Financial Asset","Wellington Bundock Dr","Wellington Bundock Dr","Kooralbyn","Haygarth Dr","Seal Change",null,null,"4A",0,8800,null,1,8800,null,183,{"$f":"IF(R1747=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1747,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1747,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1747,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8800,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",8800,"","","","",""]
[null,"RS-002463",8708,"Seal Financial Asset","Wellington Bundock Dr - Seal","Wellington Bundock Dr","Kooralbyn","Seal Change","Salisbury Av",null,null,"4A",0,9310,null,1,9310,null,133,{"$f":"IF(R1752=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1752,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1752,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1752,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9310,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",9310,"","","","",""]
[null,"RK-001416",8709,"Kerb Financial Asset","Wellington Bundock Dr","Wellington Bundock Dr","Kooralbyn","Salisbury Av","Routley Dr",null,null,"4A",0,1600,null,1,1600,null,165,{"$f":"IF(R1757=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1757,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1757,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1757,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1600,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",1600,"","","","",""]
[null,"BO-001337",null,"Road Furniture","Bus Shelter  - Building Envelope","Wellington Bundock Dr","Kooralbyn",null,null,null,null,"4B",0,2400,null,1,2400,null,null,{"$f":"IF(R1762=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1762,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1762,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1762,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2400,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",2400,"","","","",""]
[null,"BO-001715",null,"Road Furniture","Bus Shelter  - Roof","Wellington Bundock Dr","Kooralbyn",null,null,null,null,"4B",0,4200,null,1,4200,null,null,{"$f":"IF(R1763=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1763,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1763,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1763,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4200,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",4200,"","","","",""]
[null,"RP-002739",8710,"Sealed Road Financia","Wellington Bundock Dr EBCW","Wellington Bundock Dr EBCW","Kooralbyn","Haygarth Dr","Seal Change",null,null,"4B",0,23585,null,1,23585,null,0,{"$f":"IF(R1768=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1768,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1768,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1768,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23585,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",23585,"","","","",""]
[null,"RU-002538",8712,"Formation Financial","Wellington Bundock Dr EBCW - Formation","Wellington Bundock Dr EBCW","Kooralbyn","Salisbury Av","Routley Dr",null,null,"4B",0,12804,null,1,12804,null,165,{"$f":"IF(R1773=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1773,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1773,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1773,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12804,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",12804,"","","","",""]
[null,"RF-000233",8710,"Footpath Financial","Wellington Bundock Rd EBCW","Wellington Bundock Rd EBCW","Kooralbyn","Haygarth Dr","Seal Change",null,null,"4B",0,32940,null,1,32940,null,0,{"$f":"IF(R1778=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1778,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1778,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1778,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32940,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",32940,"","","","",""]
[null,"RF-000234",8711,"Footpath Financial","Wellington Bundock Rd EBCW","Wellington Bundock Rd EBCW","Kooralbyn","Seal Change","Salisbury Av",null,null,"4B",0,23940,null,1,23940,null,0,{"$f":"IF(R1779=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1779,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1779,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1779,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23940,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",23940,"","","","",""]
[null,"RC-000248",247,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Lamington","Gap Ck Rd",null,null,null,"4A",0,21413,null,1,21413,null,2,{"$f":"IF(R1784=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1784,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1784,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1784,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21413,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",21413,""]
[null,"RC-000264",263,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Lamington","End Bitumen",null,null,null,"4B",0,10072,null,1,10072,null,1,{"$f":"IF(R1790=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1790,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1790,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1790,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10072,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",10072,""]
[null,"RC-000275",274,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Lamington","Haack Rd",null,null,null,"4B",0,55962,null,1,55962,null,4,{"$f":"IF(R1795=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1795,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1795,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1795,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},55962,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",55962,""]
[null,"RC-000278",277,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Lamington","Haack Rd",null,null,null,"4B",0,60375,null,1,60375,null,4,{"$f":"IF(R1796=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1796,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1796,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1796,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60375,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",60375,""]
[null,"RP-000609",8072,"Sealed Road Financia","Christmas Ck Rd","Christmas Creek Rd","Laravale","Mt Lindesay Hwy","End of Splitter",null,null,"4A",0,23671,null,1,23671,null,175,{"$f":"IF(R1801=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1801,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1801,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1801,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23671,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",23671,""]
[null,"RP-000610",8073,"Sealed Road Financia","Christmas Ck Rd","Christmas Creek Rd","Laravale","Seal Change","Seal Change",null,null,"4A",0,149501,null,1,149501,null,1335,{"$f":"IF(R1806=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1806,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1806,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1806,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},149501,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",149501,""]
[null,"RS-000570",8074,"Seal Financial Asset","Christmas Ck Rd - Seal","Christmas Creek Rd","Laravale","Seal Change","2.57 Glandore Rd",null,null,"4A",0,139191,null,1,139191,null,1085,{"$f":"IF(R1811=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1811,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1811,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1811,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},139191,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",139191,""]
[null,"RP-000611",8074,"Sealed Road Financia","Christmas Ck Rd","Christmas Creek Rd","Laravale","Seal Change","2.57 Glandore Rd",null,null,"4A",0,511510,null,1,511510,null,1085,{"$f":"IF(R1812=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1812,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1812,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1812,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},511510,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",511510,""]
[null,"RC-000257",256,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Laravale","Mt Lindesay Hwy",null,null,null,"4A",0,90717,null,1,90717,null,7,{"$f":"IF(R1817=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1817,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1817,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1817,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},90717,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",90717,""]
[null,"RP-001480",3678,"Sealed Road Financia","Kooralbyn Rd","Kooralbyn Rd","Laravale","Mt Lindesay Hwy","Width Change",null,null,"4A",{"$f":"IF(J1822=RoadTYPE1,VLOOKUP(L1822,Roadunitrates1,2,FALSE),IF(J1822=ROADTYPE2,VLOOKUP(L1822,Roadunitrates2,2,FALSE),0))","v":0},65063,null,{"$f":"IF(O1822=\"\",1,VLOOKUP(O1822,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N1822=\"\",\"\",N1822*P1822)","v":65063},null,390,{"$f":"IF(R1822=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1822,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1822,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T1822=\"\",0,T1822*10000*S1822)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1822,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q1822+U1822)*W1822,0)","v":65063},null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",65063,""]
[null,"RS-001346",11457,"Seal Financial Asset","Kooralbyn Rd - Seal","Kooralbyn Rd","Laravale","Pave Change","Pave Change",null,null,"4A",0,49838,null,1,49838,null,515,{"$f":"IF(R1827=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1827,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1827,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1827,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49838,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",49838,""]
[null,"RP-001482",11457,"Sealed Road Financia","Kooralbyn Rd","Kooralbyn Rd","Laravale","Pave Change","Pave Change",null,null,"4A",0,169399,null,1,169399,null,515,{"$f":"IF(R1828=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1828,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1828,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1828,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},169399,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",169399,""]
[null,"RP-003375",10925,"Sealed Road Financia","Munbilla Rd","Munbilla Rd","Milora","Seal Change","6.98 Kengoon",null,null,"4A",0,279775,null,1,279775,null,470,{"$f":"IF(R1833=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1833,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1833,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1833,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},279775,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",279775,""]
[null,"RP-004375",11296,"Sealed Road Financia","Munbilla Rd","Munbilla Rd","Milora","Seal Change","7.92 MacFarlane",null,null,"4A",0,409416,null,1,409416,null,170,{"$f":"IF(R1838=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1838,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1838,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1838,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},409416,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",409416,""]
[null,"RP-003377",11294,"Sealed Road Financia","Munbilla Rd","Munbilla Rd","Milora","8.20 Milbong","Culvert",null,null,"4A",0,386737,null,1,386737,null,1490,{"$f":"IF(R1843=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1843,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1843,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1843,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},386737,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",386737,""]
[null,"RU-000303",11293,"Formation Financial","Munbilla Rd - Formation","Munbilla Rd","Milora","Culvert","Roadvale Rd",null,null,"4A",0,128992,null,1,128992,null,1580,{"$f":"IF(R1844=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1844,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1844,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1844,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},128992,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",128992,""]
[null,"RS-003684",11291,"Seal Financial Asset","Munbilla Rd - Seal","Munbilla Rd","Milora","Ellis & Jackson","Greenwood",null,null,"4A",0,83494,null,1,83494,null,1580,{"$f":"IF(R1849=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1849,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1849,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1849,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},83494,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",83494,""]
[null,"RS-003135",10931,"Seal Financial Asset","Munbilla Rd - Seal","Munbilla Rd","Munbilla","Kalbar Connection Rd","2.05 Geotsch",null,null,"4A",0,73301,null,1,73301,null,1400,{"$f":"IF(R1855=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1855,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1855,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1855,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},73301,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",73301,""]
[null,"RC-002465","10930 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,60857,null,1,60857,null,9,{"$f":"IF(R1860=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1860,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1860,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1860,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60857,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",60857,""]
[null,"RC-002466","10930 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,6240,null,1,6240,null,14,{"$f":"IF(R1861=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1861,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1861,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1861,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6240,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6240,""]
[null,"RP-003373",10928,"Sealed Road Financia","Munbilla Rd","Munbilla Rd","Munbilla","Seal Change","4.35 Pearson",null,null,"4A",0,162950,null,1,162950,null,615,{"$f":"IF(R1866=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1866,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1866,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1866,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},162950,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",162950,""]
[null,"RC-002471","10928 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,7080,null,1,7080,null,11,{"$f":"IF(R1871=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1871,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1871,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1871,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7080,null,null,null,null,null,"y",null,"","","","","",101368,{"$f":"SUM(AF1871:AK1871)","v":101368},null,"","","","","",7080,""]
[null,"RS-003867",10925,"Seal Financial Asset","Munbilla Rd","Munbilla Rd","Munbilla","Seal Change","6.98 Kengoon",null,null,"4A",0,70581,null,1,70581,null,470,{"$f":"IF(R1876=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1876,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1876,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1876,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},70581,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",70581,""]
[null,"RC-002473","10927 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,40814,null,1,40814,null,11,{"$f":"IF(R1877=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1877,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1877,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1877,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},40814,null,null,null,null,null,"y",null,{"$f":"IF(Y1877=\"y\",AF$14,IF(AND(Y1877>0,Y1877<=1),Y1877*AF$14,\"\"))","v":""},{"$f":"IF(Z1877=\"y\",AG$14,IF(AND(Z1877>0,Z1877<=1),Z1877*AG$14,\"\"))","v":""},"",{"$f":"IF(AB1877=\"y\",AI$14,IF(AND(AB1877>0,AB1877<=1),AB1877*AI$14,\"\"))","v":""},{"$f":"IF(AC1877=\"y\",AJ$14,IF(AND(AC1877>0,AC1877<=1),AC1877*AJ$14,\"\"))","v":""},{"$f":"IF(AD1877=\"y\",AK$14,IF(AND(AD1877>0,AD1877<=1),AD1877*AK$14,\"\"))","v":101368},101368,null,{"$f":"IF(AF1877=\"\",\"\",(AF1877/$AL1877)*$X1877)","v":""},{"$f":"IF(AG1877=\"\",\"\",(AG1877/$AL1877)*$X1877)","v":""},"",{"$f":"IF(AI1877=\"\",\"\",(AI1877/$AL1877)*$X1877)","v":""},{"$f":"IF(AJ1877=\"\",\"\",(AJ1877/$AL1877)*$X1877)","v":""},{"$f":"IF(AK1877=\"\",\"\",(AK1877/$AL1877)*$X1877)","v":40814},{"$f":"IF(SUM(AN1877:AS1877)=X1877,\"\",\"ERROR\")","v":""}]
[null,"RC-002477","10926 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,14240,null,1,14240,null,10,{"$f":"IF(R1882=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1882,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1882,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1882,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14240,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",14240,""]
[null,"RC-002447","10924 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,53697,null,1,53697,null,7,{"$f":"IF(R1887=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1887,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1887,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1887,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},53697,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",53697,""]
[null,"RC-002451","10924 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,4176,null,1,4176,null,11,{"$f":"IF(R1892=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1892,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1892,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1892,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4176,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4176,""]
[null,"RC-002452","10924 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,3430,null,1,3430,null,9,{"$f":"IF(R1893=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1893,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1893,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1893,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3430,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3430,""]
[null,"RC-002456","10924 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,6797,null,1,6797,null,16,{"$f":"IF(R1898=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1898,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1898,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1898,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6797,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6797,""]
[null,"RC-002461","10924 - ROAD SEGMENT","Culvert Financial","Munbilla Rd","Munbilla Rd","Munbilla",null,null,null,null,"4A",0,2602,null,1,2602,null,6,{"$f":"IF(R1903=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1903,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1903,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1903,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2602,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2602,""]
[null,"RS-003688",10334,"Seal Financial Asset","Mutdapilly-Churchbank Weir Rd - Seal","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Cunningham Hwy","End of K&C",null,null,"4B",0,6600,null,1,6600,null,75,{"$f":"IF(R1908=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1908,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1908,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1908,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6600,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6600,""]
[null,"RP-004381",10334,"Sealed Road Financia","Mutdapilly-Churchbank Weir Rd","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Cunningham Hwy","End of K&C",null,null,"4B",0,24600,null,1,24600,null,75,{"$f":"IF(R1909=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1909,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1909,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1909,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24600,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",24600,""]
[null,"RP-004383",10332,"Sealed Road Financia","Mutdapilly-Churchbank Weir Rd","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Seal Change","Segment Change",null,null,"4B",0,64026,null,1,64026,null,550,{"$f":"IF(R1914=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1914,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1914,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1914,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},64026,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",64026,""]
[null,"RP-004385",10330,"Sealed Road Financia","Mutdapilly-Churchbank Weir Rd","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Wendts Rd","Seal Change",null,null,"4B",0,56895,null,1,56895,null,500,{"$f":"IF(R1921=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1921,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1921,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1921,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},56895,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",56895,""]
[null,"RU-002050",10328,"Formation Financial","Mutdapilly-Churchbank Weir Rd - Formation","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Mutdapilly Dip Rd","Seal Change",null,null,"4B",0,25958,null,1,25958,null,520,{"$f":"IF(R1925=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1925,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1925,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1925,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25958,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25958,""]
[null,"RS-003694",10328,"Seal Financial Asset","Mutdapilly-Churchbank Weir Rd - Seal","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Mutdapilly Dip Rd","Seal Change",null,null,"4B",0,22995,null,1,22995,null,520,{"$f":"IF(R1926=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1926,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1926,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1926,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22995,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",22995,""]
[null,"RU-002052",10326,"Formation Financial","Mutdapilly-Churchbank Weir Rd - Formation","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Seal Change","Seal Change",null,null,"4B",0,20685,null,1,20685,null,500,{"$f":"IF(R1931=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1931,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1931,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1931,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20685,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",20685,""]
[null,"RP-004390",10325,"Sealed Road Financia","Mutdapilly-Churchbank Weir Rd","Mutdapilly-Churchbank Weir Rd","Mutdapilly","Seal Change","Peak Crossing Chuchbank Weir",null,null,"4B",0,150634,null,1,150634,null,700,{"$f":"IF(R1936=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1936,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1936,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1936,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},150634,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",150634,""]
[null,"RF-000608",null,"Footpath Financial","Milford Rd Footpath/Bikeway / Dugandan Path","Milford Rd Footpath/Bikeway / Dugandan Path","Not Applicable",null,null,null,null,"4B",0,60000,null,1,60000,null,0,{"$f":"IF(R1941=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1941,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1941,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1941,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60000,null,null,null,null,"y",null,null,{"$f":"IF(Y1941=\"y\",AF$14,IF(AND(Y1941>0,Y1941<=1),Y1941*AF$14,\"\"))","v":""},{"$f":"IF(Z1941=\"y\",AG$14,IF(AND(Z1941>0,Z1941<=1),Z1941*AG$14,\"\"))","v":""},"",{"$f":"IF(AB1941=\"y\",AI$14,IF(AND(AB1941>0,AB1941<=1),AB1941*AI$14,\"\"))","v":""},{"$f":"IF(AC1941=\"y\",AJ$14,IF(AND(AC1941>0,AC1941<=1),AC1941*AJ$14,\"\"))","v":9366},{"$f":"IF(AD1941=\"y\",AK$14,IF(AND(AD1941>0,AD1941<=1),AD1941*AK$14,\"\"))","v":""},9366,null,{"$f":"IF(AF1941=\"\",\"\",(AF1941/$AL1941)*$X1941)","v":""},{"$f":"IF(AG1941=\"\",\"\",(AG1941/$AL1941)*$X1941)","v":""},"",{"$f":"IF(AI1941=\"\",\"\",(AI1941/$AL1941)*$X1941)","v":""},{"$f":"IF(AJ1941=\"\",\"\",(AJ1941/$AL1941)*$X1941)","v":60000},{"$f":"IF(AK1941=\"\",\"\",(AK1941/$AL1941)*$X1941)","v":""},{"$f":"IF(SUM(AN1941:AS1941)=X1941,\"\",\"ERROR\")","v":""}]
[null,"RS-001636",8153,"Seal Financial Asset","Mt Lindesay S/R 10 - Seal","Mt Lindesay S/R 10","Not Applicable","Mt Lindsay Hwy","Traffic Lights",null,null,"NA",0,15956,null,1,15956,null,95,{"$f":"IF(R1942=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1942,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1942,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1942,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15956,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,15956,"","","","","",""]
[null,"RF-000557",344865,"Footpath Financial","Peak Crossing Churchbank Weir Footpath","Peak Crossing Churchbank Weir Footpath","Peak Crossing",null,null,null,null,"4B",0,37440,null,1,37440,null,0,{"$f":"IF(R1947=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1947,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1947,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1947,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37440,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",37440,""]
[null,"RS-003726",11320,"Seal Financial Asset","Peak Crossing School S/R","Peak Crossing School S/R","Peak Crossing","Ipswitch Boona Rd","Ipswitch Boona Rd",null,null,"NA",0,31388,null,1,31388,null,165,{"$f":"IF(R1952=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1952,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1952,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1952,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31388,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",31388,""]
[null,"RS-003727",10361,"Seal Financial Asset","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Warril View - Peak Crossing Rd","Roland",null,null,"4B",0,21460,null,1,21460,null,395,{"$f":"IF(R1957=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1957,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1957,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1957,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21460,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",21460,""]
[null,"RP-004407",10361,"Sealed Road Financia","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Warril View - Peak Crossing Rd","Roland",null,null,"4B",0,70389,null,1,70389,null,395,{"$f":"IF(R1958=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1958,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1958,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1958,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},70389,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",70389,""]
[null,"RU-002148",11315,"Formation Financial","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Goolman","Seal Change",null,null,"4B",0,2060,null,1,2060,null,90,{"$f":"IF(R1963=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1963,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1963,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1963,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2060,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2060,""]
[null,"RS-003730",10360,"Seal Financial Asset","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Roland","Faulkners",null,null,"4B",0,11392,null,1,11392,null,175,{"$f":"IF(R1968=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1968,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1968,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1968,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11392,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",11392,""]
[null,"RC-004263",null,"Floodway","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing",null,null,null,null,"4B",0,55125,null,1,55125,null,300,{"$f":"IF(R1973=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1973,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1973,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1973,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},55125,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",55125,""]
[null,"RU-002151",10358,"Formation Financial","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Segment Change","Segment Change",null,null,"4B",0,14976,null,1,14976,null,390,{"$f":"IF(R1974=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1974,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1974,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1974,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14976,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",14976,""]
[null,"RP-004413",10357,"Sealed Road Financia","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Segment Change","Reseal End",null,null,"4B",0,100368,null,1,100368,null,510,{"$f":"IF(R1979=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1979,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1979,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1979,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},100368,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",100368,""]
[null,"RS-003735",10355,"Seal Financial Asset","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Middle","Seal Change",null,null,"4B",0,28470,null,1,28470,null,395,{"$f":"IF(R1984=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1984,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1984,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1984,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28470,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",28470,""]
[null,"RU-002155",10354,"Formation Financial","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Seal Change","Seal Change",null,null,"4B",0,17024,null,1,17024,null,270,{"$f":"IF(R1986=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1986,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1986,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1986,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17024,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",17024,""]
[null,"RP-004417",10353,"Sealed Road Financia","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Seal Change","Webers",null,null,"4B",0,50122,null,1,50122,null,240,{"$f":"IF(R1991=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1991,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1991,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1991,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50122,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",50122,""]
[null,"RS-003739",10351,"Seal Financial Asset","Peak Crossing-Churchbank Weir Rd","Peak Crossing-Churchbank Weir Rd","Peak Crossing","Suburb Boundary","Ch4400",null,null,"4B",0,24500,null,1,24500,null,500,{"$f":"IF(R1996=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R1996,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R1996,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V1996,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24500,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",24500,""]
[null,null,null,"Road Furniture","Bus Shelter  - Flooring","Warrill View Peak Crossing Rd","Peak Crossing","Oakey Camp Rd",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R2001=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2001,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2001,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2001,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","",{"$f":"IF(AA2001=\"y\",AH$14,IF(AND(AA2001>0,AA2001<=1),AA2001*AH$14,\"\"))","v":""},"","",101368,101368,null,"","",{"$f":"IF(AH2001=\"\",\"\",(AH2001/$AL2001)*$X2001)","v":""},"","",0,""]
[null,"RF-000079",8324,"Footpath Financial","Collins St Rathdowney","Collins St","Rathdowney","Prior St","End",null,null,"NA",0,15840,null,1,15840,null,0,{"$f":"IF(R2006=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2006,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2006,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2006,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15840,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",15840,""]
[null,"RF-000080",8324,"Footpath Financial","Collins St Rathdowney","Collins St","Rathdowney","Prior St","End",null,null,"NA",0,22680,null,1,22680,null,0,{"$f":"IF(R2007=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2007,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2007,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2007,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22680,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",22680,""]
[null,"RF-000614",null,"Footpath Financial","Rathdowney Footpath - from school to footbridge","Mt Lindesay Highway","Rathdowney",null,null,null,null,"NA",0,46800,null,1,46800,null,0,{"$f":"IF(R2012=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2012,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2012,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2012,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46800,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",46800,""]
[null,"RF-000505",11052,"Footpath Financial","Roadvale Rd","Roadvale Rd","Roadvale","Start at Bikeway sign at school",null,null,null,"4B",0,18072,null,1,18072,null,0,{"$f":"IF(R2017=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2017,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2017,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2017,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18072,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",18072,""]
[null,"RP-003484",11053,"Sealed Road Financia","Roadvale Rd","Roadvale Rd","Roadvale","Ipswich - Boonah Rd","0.85 Enrich",null,null,"4B",0,506906,null,1,506906,null,1000,{"$f":"IF(R2022=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2022,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2022,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2022,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},506906,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",506906,""]
[null,"RC-002851","11053 - ROAD SEGMENT","Culvert Financial","Roadvale Rd","Roadvale Rd","Roadvale",null,null,null,null,"4B",0,5498,null,1,5498,null,12,{"$f":"IF(R2023=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2023,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2023,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2023,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5498,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5498,""]
[null,"RC-002882","11053 - ROAD SEGMENT","Culvert Financial","Roadvale Rd","Roadvale Rd","Roadvale",null,null,null,null,"4B",0,4119,null,1,4119,null,11,{"$f":"IF(R2028=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2028,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2028,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2028,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4119,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4119,""]
[null,"RS-003902",20132,"Seal Financial Asset","Roadvale Rd","Roadvale Rd","Roadvale","Seal Change","Seal Change",null,null,"4B",0,84001,null,1,84001,null,935,{"$f":"IF(R2033=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2033,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2033,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2033,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},84001,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",84001,""]
[null,"RC-002854","11052 - ROAD SEGMENT","Culvert Financial","Roadvale Rd","Roadvale Rd","Roadvale",null,null,null,null,"4B",0,7390,null,1,7390,null,17,{"$f":"IF(R2038=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2038,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2038,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2038,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7390,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7390,""]
[null,"RS-003903",20131,"Seal Financial Asset","Roadvale Rd","Roadvale Rd","Roadvale","Seal Change","2.30 Roadvale Harraville Rd",null,null,"4B",0,6917,null,1,6917,null,115,{"$f":"IF(R2039=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2039,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2039,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2039,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6917,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6917,""]
[null,"RP-004434",11051,"Sealed Road Financia","Roadvale Rd","Roadvale Rd","Roadvale","2.30 Roadvale - Harrisville Rd","Change",null,null,"4B",0,496817,null,1,496817,null,820,{"$f":"IF(R2044=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2044,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2044,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2044,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},496817,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",496817,""]
[null,"RC-002860","11051 - ROAD SEGMENT","Culvert Financial","Roadvale Rd","Roadvale Rd","Roadvale",null,null,null,null,"4B",0,9650,null,1,9650,null,16,{"$f":"IF(R2049=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2049,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2049,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2049,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9650,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",9650,""]
[null,"RP-003487",11050,"Sealed Road Financia","Roadvale Rd","Roadvale Rd","Roadvale","Change","End Kerb Rt",null,null,"4B",0,70159,null,1,70159,null,191,{"$f":"IF(R2054=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2054,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2054,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2054,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},70159,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",70159,""]
[null,"RK-002190",11299,"Kerb Financial Asset","Roadvale State School S/R","Roadvale State School S/R","Roadvale","Roadvale Rd","Roadvale Rd",null,null,"4B",0,7250,null,1,7250,null,80,{"$f":"IF(R2057=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2057,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2057,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2057,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7250,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7250,""]
[null,"RP-000614",8077,"Sealed Road Financia","Christmas Ck Rd","Christmas Creek Rd","Tabooba","Seal Change","Seal Change",null,null,"4B",0,90753,null,1,90753,null,500,{"$f":"IF(R2061=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2061,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2061,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2061,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},90753,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",90753,""]
[null,"RC-004311",null,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Tabooba","Mt Lindesay Hwy",null,null,null,"4B",0,27967,null,1,27967,null,1,{"$f":"IF(R2066=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2066,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2066,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2066,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27967,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27967,""]
[null,"RC-004307",null,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Tabooba","Mt Lindesay Hwy",null,null,null,"4B",0,27967,null,1,27967,null,2,{"$f":"IF(R2071=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2071,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2071,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2071,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27967,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27967,""]
[null,"RC-004308",null,"Culvert Financial","Christmas Ck Rd","Christmas Creek Rd","Tabooba","Mt Lindesay Hwy (just past Tramway Rd)",null,null,null,"4B",0,27967,null,1,27967,null,0,{"$f":"IF(R2072=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2072,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2072,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2072,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27967,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27967,""]
[null,"RS-000577",8081,"Seal Financial Asset","Christmas Ck Rd - Seal","Christmas Creek Rd","Tabooba","Sellars Bridge","Start Floodway",null,null,"4B",0,72387,null,1,72387,null,1515,{"$f":"IF(R2077=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2077,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2077,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2077,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},72387,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",72387,""]
[null,"RS-000578",8082,"Seal Financial Asset","Christmas Ck Rd - Seal","Christmas Creek Rd","Tabooba","Start Floodway","Seal Change",null,null,"4B",0,51049,null,1,51049,null,570,{"$f":"IF(R2082=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2082,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2082,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2082,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},51049,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",51049,""]
[null,"BO-000230",null,"Road Furniture","Bus Shelters (x2) - Flooring","Waterford Tamborine Rd","Tamborine","Tamborine School Park",null,null,null,"NA",0,9000,null,1,9000,null,null,{"$f":"IF(R2087=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2087,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2087,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2087,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9000,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",9000,""]
[null,"BO-001395",null,"Road Furniture","Bus Shelters (x2) - Building Envelope","Waterford Tamborine Rd","Tamborine","Tamborine School Park",null,null,null,"NA",0,4000,null,1,4000,null,null,{"$f":"IF(R2088=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2088,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2088,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2088,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4000,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4000,""]
[null,"RF-000011",2470,"Footpath Financial","Alpine Tce","Alpine Tce","Tamborine Mountain","White Rd","Change",null,null,"4A",0,1980,null,1,1980,null,0,{"$f":"IF(R2093=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2093,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2093,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2093,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1980,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1980,""]
[null,"RU-000946",2469,"Formation Financial","Alpine Tce - Formation","Alpine Tce","Tamborine Mountain","Change","Fern St",null,null,"4A",0,287896,null,1,287896,null,683,{"$f":"IF(R2098=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2098,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2098,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2098,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},287896,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",287896,""]
[null,"RU-000947",2468,"Formation Financial","Alpine Tce - Formation","Alpine Tce","Tamborine Mountain","Fern St","School Rd",null,null,"4A",{"$f":"IF(J2103=RoadTYPE1,VLOOKUP(L2103,Roadunitrates1,2,FALSE),IF(J2103=ROADTYPE2,VLOOKUP(L2103,Roadunitrates2,2,FALSE),0))","v":0},89688,null,{"$f":"IF(O2103=\"\",1,VLOOKUP(O2103,Roadsitecond,2,FALSE))","v":1},89688,null,298,{"$f":"IF(R2103=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2103,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},89688,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",89688,""]
[null,"RK-000036",2468,"Kerb Financial Asset","Alpine Tce","Alpine Tce","Tamborine Mountain","Fern St","School Rd",null,null,"4A",0,20010,null,1,{"$f":"IF(N2104=\"\",\"\",N2104*P2104)","v":20010},null,298,{"$f":"IF(R2104=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2104,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T2104=\"\",0,T2104*10000*S2104)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2104,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q2104+U2104)*W2104,0)","v":20010},null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",20010,""]
[null,"BO-001401",null,"Road Furniture","Bus Shelter No. 1 - Building Envelope","Alpine Tce","Tamborine Mountain","Fern St",null,null,null,"4A",0,2000,null,1,2000,null,null,{"$f":"IF(R2109=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2109,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2000,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2000,""]
[null,"RF-000023",2639,"Footpath Financial","Beacon Rd","Beacon Rd","Tamborine Mountain","Change","Witches Chase",null,null,"4A",0,37555,null,1,37555,null,0,{"$f":"IF(R2114=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2114,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37555,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",37555,""]
[null,"RK-000113",2640,"Kerb Financial Asset","Beacon Rd","Beacon Rd","Tamborine Mountain","Main Western Rd","Change",null,null,"4A",0,17980,null,1,17980,null,150,{"$f":"IF(R2119=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2119,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17980,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",17980,""]
[null,"RU-001016",2639,"Formation Financial","Beacon Rd - Formation","Beacon Rd","Tamborine Mountain","Change","Witches Chase",null,null,"4A",0,63487,null,1,63487,null,1162,{"$f":"IF(R2123=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2123,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},63487,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",63487,""]
[null,"RC-000073",73,"Culvert Financial","Beacon Rd","Beacon Rd","Tamborine Mountain","Monte St",null,null,null,"4B",0,12213,null,1,12213,null,1,{"$f":"IF(R2126=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2126,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12213,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",12213,""]
[null,"RS-000181",2637,"Seal Financial Asset","Beacon Rd - Seal","Beacon Rd","Tamborine Mountain","Freemont Dr","Keswick St",null,null,"4A",0,28025,null,1,28025,null,580,{"$f":"IF(R2131=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2131,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28025,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",28025,""]
[null,"BO-000566",null,"Road Furniture","Bus Shelter  - Flooring","Beacon Rd","Tamborine Mountain","Tamborine Mountain College",null,null,null,"4B",0,5400,null,1,5400,null,null,{"$f":"IF(R2136=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2136,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5400,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5400,""]
[null,"BO-000561",null,"Road Furniture","Bus Shelter  - Flooring","Beacon Rd","Tamborine Mountain","Winema Drive",null,null,null,"4B",0,5400,null,1,5400,null,null,{"$f":"IF(R2137=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2137,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5400,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5400,""]
[null,"RU-001256",3046,"Formation Financial","Central Av - Formation","Central Av","Tamborine Mountain","Eagle Heights Rd","Southport Av",null,null,"4B",0,38427,null,1,38427,null,278,{"$f":"IF(R2142=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2142,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38427,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",38427,""]
[null,"RK-000329",3045,"Kerb Financial Asset","Central Av","Central Av","Tamborine Mountain","Southport Av","Stradbroke Av",null,null,"4B",0,11890,null,1,11890,null,102,{"$f":"IF(R2147=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2147,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11890,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",11890,""]
[null,"RP-000563",3044,"Sealed Road Financia","Central Av","Central Av","Tamborine Mountain","Stradbroke Av","Moreton Bay Av",null,null,"4B",0,49760,null,1,49760,null,242,{"$f":"IF(R2152=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2152,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49760,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",49760,""]
[null,"RU-001361",2940,"Formation Financial","Contour Rd - Formation","Contour Rd","Tamborine Mountain","Tamborine-Oxenford Rd","Shasta Dr",null,null,"4B",0,174582,null,1,174582,null,678,{"$f":"IF(R2153=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2153,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2153,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},174582,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",174582,""]
[null,"RP-000687",2939,"Sealed Road Financia","Contour Rd","Contour Rd","Tamborine Mountain","Shasta Dr","Magnetic Dr",null,null,"4B",0,121584,null,1,121584,null,824,{"$f":"IF(R2158=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2158,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2158,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},121584,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",121584,""]
[null,"RF-000084",2884,"Footpath Financial","Curtis Rd","Curtis Rd","Tamborine Mountain","Geissmann Dr","Seal Change",null,null,"4B",0,9696,null,1,9696,null,0,{"$f":"IF(R2163=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2163,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9696,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",9696,""]
[null,"RS-000695",2884,"Seal Financial Asset","Curtis Rd - Seal","Curtis Rd","Tamborine Mountain","Geissmann Dr","Seal Change",null,null,"4B",0,7226,null,1,{"$f":"IF(N2168=\"\",\"\",N2168*P2168)","v":7226},null,90,{"$f":"IF(R2168=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2168,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T2168=\"\",0,T2168*10000*S2168)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2168,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q2168+U2168)*W2168,0)","v":7226},null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7226,""]
[null,"RP-000749",2884,"Sealed Road Financia","Curtis Rd","Curtis Rd","Tamborine Mountain","Geissmann Dr","Seal Change",null,null,"4B",0,24794,null,1,24794,null,90,{"$f":"IF(R2169=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2169,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24794,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",24794,""]
[null,"RC-000339",338,"Culvert Financial","Curtis Rd","Curtis Rd","Tamborine Mountain","Long Rd",null,null,null,"4A",0,47351,null,1,47351,null,4,{"$f":"IF(R2174=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2174,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47351,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",47351,""]
[null,"RP-000751",8336,"Sealed Road Financia","Curtis Rd","Curtis Rd","Tamborine Mountain","Long Rd","Seal Change",null,null,"4B",0,93579,null,1,93579,null,171,{"$f":"IF(R2179=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2179,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},93579,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",93579,""]
[null,"RP-000752",8337,"Sealed Road Financia","Curtis Rd","Curtis Rd","Tamborine Mountain","Seal Change","Cul de Sac",null,null,"4B",0,24245,null,1,24245,null,151,{"$f":"IF(R2184=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2184,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24245,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",24245,""]
[null,"RF-000100",3191,"Footpath Financial","Eagle Heights Rd","Eagle Heights Rd","Tamborine Mountain","Long Rd","Southport Av",null,null,"4A",0,55152,null,1,55152,null,0,{"$f":"IF(R2185=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2185,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},55152,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",55152,""]
[null,"RK-002038",3190,"Kerb Financial Asset","Eagle Heights Rd","Eagle Heights Rd","Tamborine Mountain","Southport Av","Central Av",null,null,"4A",0,38599,null,1,38599,null,638,{"$f":"IF(R2193=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2193,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38599,null,null,null,null,null,"y",null,"","",{"$f":"IF(AA2193=\"y\",AH$14,IF(AND(AA2193>0,AA2193<=1),AA2193*AH$14,\"\"))","v":""},"","",101368,101368,null,"","",{"$f":"IF(AH2193=\"\",\"\",(AH2193/$AL2193)*$X2193)","v":""},"","",38599,""]
[null,null,null,"Road Furniture","Bus Shelter  - Flooring","Eagle Heights Rd","Tamborine Mountain","Long Rd",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R2196=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2196,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2196,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,"RU-001567",10201,"Formation Financial","Golf Course Rd - Formation","Golf Course Rd","Tamborine Mountain","Guanaba Rd","Coomera Gorge Dr",null,null,"4B",0,67813,null,1,67813,null,470,{"$f":"IF(R2201=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2201,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2201,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},67813,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",67813,""]
[null,"RS-000966",10201,"Seal Financial Asset","Golf Course Rd - Seal","Golf Course Rd","Tamborine Mountain","Guanaba Rd","Coomera Gorge Dr",null,null,"4B",0,25169,null,1,25169,null,470,{"$f":"IF(R2202=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2202,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25169,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25169,""]
[null,"RF-000629",null,"Footpath Financial","Hartley Rd Footpath","Hartley Rd","Tamborine Mountain","Holt Rd","Long Rd",null,null,"4A",0,91800,null,1,91800,null,510,{"$f":"IF(R2207=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2207,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},91800,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",91800,""]
[null,"RP-001165",3960,"Sealed Road Financia","Hartley Rd","Hartley Rd","Tamborine Mountain","Main Western Rd","Long Rd",null,null,"4A",0,218494,null,1,218494,null,1212,{"$f":"IF(R2212=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2212,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},218494,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",218494,""]
[null,"BO-001790",null,"Road Furniture","Bus Shelter  - Roof","Henri Roberts Dr","Tamborine Mountain","Borneo Ct",null,null,null,"NA",0,3500,null,1,3500,null,null,{"$f":"IF(R2217=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2217,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2217,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3500,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3500,""]
[null,"RU-001638",3300,"Formation Financial","Holt Rd - Formation","Holt Rd","Tamborine Mountain","Hartley Rd","Seal Change",null,null,"4B",0,50400,null,1,50400,null,495,{"$f":"IF(R2218=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2218,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2218,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50400,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",50400,""]
[null,"RU-001639",8425,"Formation Financial","Holt Rd - Formation","Holt Rd","Tamborine Mountain","Seal Change","Roslyn Ct",null,null,"4B",0,2534,null,1,2534,null,47,{"$f":"IF(R2223=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2223,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2223,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2534,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2534,""]
[null,"RU-001792",3687,"Formation Financial","Knoll Rd - Formation","Knoll Rd","Tamborine Mountain","North St","Change",null,null,"4B",0,25560,null,1,25560,null,294,{"$f":"IF(R2228=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2228,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2228,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25560,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25560,""]
[null,"RP-001472",3685,"Sealed Road Financia","Knoll Rd","Knoll Rd","Tamborine Mountain","Change","National Park Access",null,null,"4B",0,114206,null,1,114206,null,566,{"$f":"IF(R2233=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2233,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2233,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},114206,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",114206,""]
[null,"RU-001815",3651,"Formation Financial","Lahey Rd - Formation","Lahey Rd","Tamborine Mountain","Main Western Rd","Long Rd",null,null,"4A",0,38174,null,1,38174,null,884,{"$f":"IF(R2234=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2234,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38174,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",38174,""]
[null,"RU-001841",3607,"Formation Financial","Licuala Dr - Formation","Licuala Dr","Tamborine Mountain","Long Rd","Cliff Rd",null,null,"4B",0,47409,null,1,47409,null,575,{"$f":"IF(R2239=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2239,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47409,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",47409,""]
[null,"RF-000144",3572,"Footpath Financial","Long Rd","Long Rd","Tamborine Mountain","Curtis Rd","Eagle Heights Rd",null,null,"4A",0,102816,null,1,102816,null,0,{"$f":"IF(R2244=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2244,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},102816,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",102816,""]
[null,"RF-000149",3571,"Footpath Financial","Long Rd","Long Rd","Tamborine Mountain","Eagle Heights Rd","Wongawallen Rd",null,null,"4A",0,7380,null,1,7380,null,0,{"$f":"IF(R2249=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2249,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7380,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7380,""]
[null,"RU-001860",3574,"Formation Financial","Long Rd - Formation","Long Rd","Tamborine Mountain","Lahey Rd","Hartley Rd",null,null,"4A",0,7552,null,1,7552,null,881,{"$f":"IF(R2250=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2250,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7552,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7552,""]
[null,"RS-001455",3573,"Seal Financial Asset","Long Rd - Seal","Long Rd","Tamborine Mountain","Hartley Rd","Curtis Rd",null,null,"4A",0,90668,null,1,90668,null,1126,{"$f":"IF(R2255=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2255,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2255,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},90668,null,null,null,null,null,"y",null,"","","","","",101368,{"$f":"SUM(AF2255:AK2255)","v":101368},null,"","","","","",90668,""]
[null,"RK-000759",3572,"Kerb Financial Asset","Long Rd","Long Rd","Tamborine Mountain","Curtis Rd","Eagle Heights Rd",null,null,"4A",0,3360,null,1,3360,null,764,{"$f":"IF(R2259=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2259,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3360,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3360,""]
[null,"RS-001457",3571,"Seal Financial Asset","Long Rd - Seal","Long Rd","Tamborine Mountain","Eagle Heights Rd","Wongawallen Rd",null,null,"4A",0,53065,null,1,53065,null,483,{"$f":"IF(R2266=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2266,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},53065,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",53065,""]
[null,"RP-001600",3571,"Sealed Road Financia","Long Rd","Long Rd","Tamborine Mountain","Eagle Heights Rd","Wongawallen Rd",null,null,"4A",0,173674,null,1,173674,null,483,{"$f":"IF(R2267=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2267,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},173674,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",173674,""]
[null,"RS-001459",3569,"Seal Financial Asset","Long Rd - Seal","Long Rd","Tamborine Mountain","Katoomba Cr","Forsythia Dr",null,null,"4B",0,23052,null,1,23052,null,455,{"$f":"IF(R2272=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2272,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2272,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23052,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",23052,""]
[null,"BO-000560",null,"Road Furniture","Bus Shelter  - Flooring","Long Rd","Tamborine Mountain",null,null,null,null,"4A",0,5400,null,1,5400,null,null,{"$f":"IF(R2277=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2277,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2277,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5400,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5400,""]
[null,"RP-001641",3535,"Sealed Road Financia","Magnetic Dr","Magnetic Dr","Tamborine Mountain","Paradise Dr","Demavend Dr",null,null,"4A",0,86933,null,1,86933,null,428,{"$f":"IF(R2282=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2282,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},86933,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",86933,""]
[null,"RU-001884",3534,"Formation Financial","Magnetic Dr - Formation","Magnetic Dr","Tamborine Mountain","Demavend Dr","Erebus Ct",null,null,"4B",0,34343,null,1,34343,null,260,{"$f":"IF(R2283=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2283,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2283,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34343,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",34343,""]
[null,"RP-001643",3533,"Sealed Road Financia","Magnetic Dr","Magnetic Dr","Tamborine Mountain","Erebus Ct","Start Roundabout",null,null,"4B",0,62044,null,1,62044,null,342,{"$f":"IF(R2288=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2288,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2288,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},62044,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",62044,""]
[null,"RF-000159",3521,"Footpath Financial","Main St","Main St","Tamborine Mountain","Geissmann St","North St",null,null,"4A",0,18816,null,1,18816,null,0,{"$f":"IF(R2293=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2293,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2293,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18816,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",18816,""]
[null,"RF-000153",3528,"Footpath Financial","Main St","Main St","Tamborine Mountain","Main Western Rd","Capo La",null,null,"4A",0,17957,null,1,17957,null,0,{"$f":"IF(R2298=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2298,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2298,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17957,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",17957,""]
[null,"RU-001888",3528,"Formation Financial","Main St - Formation","Main St","Tamborine Mountain","Main Western Rd","Capo La",null,null,"4A",0,857,null,1,857,null,101,{"$f":"IF(R2299=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2299,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2299,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},857,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",857,""]
[null,"RU-001889",3525,"Formation Financial","Main St - Formation","Main St","Tamborine Mountain","Capo La","Kidd St",null,null,"4A",0,2199,null,1,2199,null,150,{"$f":"IF(R2304=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2304,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2199,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2199,""]
[null,"RU-001890",3524,"Formation Financial","Main St - Formation","Main St","Tamborine Mountain","Kidd St","Geissmann St",null,null,"4A",0,2363,null,1,2363,null,196,{"$f":"IF(R2309=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2309,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2309,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2363,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2363,""]
[null,"RU-001891",3521,"Formation Financial","Main St - Formation","Main St","Tamborine Mountain","Geissmann St","North St",null,null,"4A",0,1282,null,1,1282,null,118,{"$f":"IF(R2314=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2314,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2314,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1282,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1282,""]
[null,"RK-002446",3521,"Kerb Financial Asset","Main St","Main St","Tamborine Mountain","Geissmann St","North St",null,null,"4A",0,15080,null,1,15080,null,118,{"$f":"IF(R2315=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2315,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2315,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15080,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",15080,""]
[null,"RK-002579",3522,"Kerb Financial Asset","Main St C W2","Main St (right side facing north)","Tamborine Mountain","Geissmann St","North St",null,null,"4A",0,17110,null,1,17110,null,118,{"$f":"IF(R2320=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2320,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2320,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17110,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",17110,""]
[null,"RP-001652",3527,"Sealed Road Financia","Main St C W2","Main St C W2","Tamborine Mountain","Main Western Rd","Capo La",null,null,"4A",0,27991,null,1,27991,null,0,{"$f":"IF(R2325=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2325,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27991,null,null,null,null,null,"y",null,{"$f":"IF(Y2325=\"y\",AF$14,IF(AND(Y2325>0,Y2325<=1),Y2325*AF$14,\"\"))","v":""},{"$f":"IF(Z2325=\"y\",AG$14,IF(AND(Z2325>0,Z2325<=1),Z2325*AG$14,\"\"))","v":""},"",{"$f":"IF(AB2325=\"y\",AI$14,IF(AND(AB2325>0,AB2325<=1),AB2325*AI$14,\"\"))","v":""},{"$f":"IF(AC2325=\"y\",AJ$14,IF(AND(AC2325>0,AC2325<=1),AC2325*AJ$14,\"\"))","v":""},{"$f":"IF(AD2325=\"y\",AK$14,IF(AND(AD2325>0,AD2325<=1),AD2325*AK$14,\"\"))","v":101368},101368,null,{"$f":"IF(AF2325=\"\",\"\",(AF2325/$AL2325)*$X2325)","v":""},{"$f":"IF(AG2325=\"\",\"\",(AG2325/$AL2325)*$X2325)","v":""},"",{"$f":"IF(AI2325=\"\",\"\",(AI2325/$AL2325)*$X2325)","v":""},{"$f":"IF(AJ2325=\"\",\"\",(AJ2325/$AL2325)*$X2325)","v":""},{"$f":"IF(AK2325=\"\",\"\",(AK2325/$AL2325)*$X2325)","v":27991},{"$f":"IF(SUM(AN2325:AS2325)=X2325,\"\",\"ERROR\")","v":""}]
[null,"RU-001894",3523,"Formation Financial","Main St C W2 - Formation","Main St C W2","Tamborine Mountain","Kidd St","Geissmann St",null,null,"4A",0,4116,null,1,4116,null,196,{"$f":"IF(R2331=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2331,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2331,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4116,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4116,""]
[null,"RK-000799",3523,"Kerb Financial Asset","Main St C W2","Main St C W2","Tamborine Mountain","Kidd St","Geissmann St",null,null,"4A",0,27840,null,1,27840,null,0,{"$f":"IF(R2332=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2332,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2332,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27840,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27840,""]
[null,"RS-001506",3522,"Seal Financial Asset","Main St C W2 - Seal","Main St C W2","Tamborine Mountain","Geissmann St","North St",null,null,"4A",0,10021,null,1,10021,null,0,{"$f":"IF(R2337=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2337,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2337,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10021,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",10021,""]
[null,"RF-000161",10213,"Footpath Financial","Main Western Rd f/path","Main Western Rd f/path","Tamborine Mountain","Main St","Manitzky St",null,null,"NA",0,154980,null,1,154980,null,0,{"$f":"IF(R2342=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2342,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2342,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},154980,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",154980,""]
[null,"RU-001983",5067,"Formation Financial","Moreton Bay Av - Formation","Moreton Bay Ave","Tamborine Mountain","Central Av","Wongawallen Rd",null,null,"4B",0,6888,null,1,6888,null,194,{"$f":"IF(R2347=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2347,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2347,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6888,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6888,""]
[null,"RK-002461",5067,"Kerb Financial Asset","Moreton Bay Ave","Moreton Bay Ave","Tamborine Mountain","Central Av","Wongawallen Rd",null,null,"4B",0,12403,null,1,12403,null,194,{"$f":"IF(R2348=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2348,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2348,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12403,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",12403,""]
[null,"RS-001787",4839,"Seal Financial Asset","Paradise Dr","Paradise Dr","Tamborine Mountain","Tamborine-Oxenford Rd","Short St",null,null,"4B",0,20190,null,1,20190,null,316,{"$f":"IF(R2353=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2353,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2353,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20190,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",20190,""]
[null,"RF-000190",4626,"Footpath Financial","School Rd Mt Tamb","School Rd Mt Tamb","Tamborine Mountain","Siganto St","Change",null,null,"4A",0,22129,null,1,22129,null,0,{"$f":"IF(R2358=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2358,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2358,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22129,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",22129,""]
[null,"RU-002279",4625,"Formation Financial","School Rd Mt Tamb","School Rd Mt Tamb","Tamborine Mountain","Change","Change",null,null,"4A",0,73008,null,1,73008,null,168,{"$f":"IF(R2363=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2363,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2363,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},73008,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",73008,""]
[null,"RK-001155",4625,"Kerb Financial Asset","School Rd Mt Tamb","School Rd Mt Tamb","Tamborine Mountain","Change","Change",null,null,"4A",0,13340,null,1,13340,null,168,{"$f":"IF(R2364=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2364,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2364,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13340,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",13340,""]
[null,"RK-002194",4624,"Kerb Financial Asset","School Rd Mt Tamb","School Rd Mt Tamb","Tamborine Mountain","Change","Alpine Tce",null,null,"4A",0,18415,null,1,18415,null,143,{"$f":"IF(R2369=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2369,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2369,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18415,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",18415,""]
[null,"RF-000204",4556,"Footpath Financial","Southport Ave","Southport Ave","Tamborine Mountain","Change","Tweed Heads Av",null,null,"4B",0,12816,null,1,12816,null,0,{"$f":"IF(R2374=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2374,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2374,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12816,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",12816,""]
[null,"RU-002317",4557,"Formation Financial","Southport Ave","Southport Ave","Tamborine Mountain","Eagle Heights Rd","Change",null,null,"4B",0,7420,null,1,7420,null,202,{"$f":"IF(R2379=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2379,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2379,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7420,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7420,""]
[null,"RK-001211",4557,"Kerb Financial Asset","Southport Ave","Southport Ave","Tamborine Mountain","Eagle Heights Rd","Change",null,null,"4B",0,28420,null,1,28420,null,202,{"$f":"IF(R2380=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2380,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2380,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28420,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",28420,""]
[null,"RK-001213",4556,"Kerb Financial Asset","Southport Ave","Southport Ave","Tamborine Mountain","Change","Tweed Heads Av",null,null,"4B",0,25230,null,1,25230,null,184,{"$f":"IF(R2385=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2385,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2385,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25230,null,null,null,null,null,"y",null,"","",{"$f":"IF(AA2385=\"y\",AH$14,IF(AND(AA2385>0,AA2385<=1),AA2385*AH$14,\"\"))","v":""},"","",101368,101368,null,"","",{"$f":"IF(AH2385=\"\",\"\",(AH2385/$AL2385)*$X2385)","v":""},"","",25230,""]
[null,"RK-001215",4555,"Kerb Financial Asset","Southport Ave","Southport Ave","Tamborine Mountain","Tweed Heads Av","Central Av",null,null,"4B",0,8410,null,1,8410,null,179,{"$f":"IF(R2390=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2390,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8410,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",8410,""]
[null,"RS-002115",4553,"Seal Financial Asset","Southport Ave","Southport Ave","Tamborine Mountain","Central Av","Cliff Way",null,null,"4B",0,4558,null,1,4558,null,90,{"$f":"IF(R2395=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2395,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4558,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4558,""]
[null,"RU-002447",4313,"Formation Financial","Tweed Heads Ave","Tweed Heads Ave","Tamborine Mountain","Eagle Heights Rd","Southport Av",null,null,"4B",0,21030,null,1,21030,null,272,{"$f":"IF(R2397=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2397,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2397,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21030,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",21030,""]
[null,"RK-001450",11440,"Kerb Financial Asset","Wongawallen Rd","Wongawallen Rd","Tamborine Mountain","Long Rd","End of Kerb",null,null,"4B",0,12760,null,1,12760,null,95,{"$f":"IF(R2402=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2402,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2402,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2402,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12760,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",12760,""]
[null,"RS-003833",4149,"Seal Financial Asset","Wongawallen Rd - Seal","Wongawallen Rd","Tamborine Mountain","End of Kerk","Beechmont Av",null,null,"4B",0,34958,null,1,34958,null,596,{"$f":"IF(R2407=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2407,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2407,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2407,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34958,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",34958,""]
[null,"RP-002796",4147,"Sealed Road Financia","Wongawallen Rd","Wongawallen Rd","Tamborine Mountain","Beechmont Av","Moreton Bay Av",null,null,"4B",0,27762,null,1,27762,null,149,{"$f":"IF(R2412=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2412,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2412,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27762,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27762,""]
[null,"RU-002579",4148,"Formation Financial","Wongawallen Rd P/B - Formation","Wongawallen Rd P/B","Tamborine Mountain","Start Parking","End Parking Bay",null,null,"4B",0,3010,null,1,3010,null,95,{"$f":"IF(R2413=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2413,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2413,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2413,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3010,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3010,""]
[null,"BF-073938",null,"Bridge Concrete Fin","Knapp Junction Bridge","Kooralbyn Rd","Tamrookum",null,null,null,null,"4A",0,1013376,null,1,1013376,null,29,{"$f":"IF(R2418=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2418,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2418,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2418,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1013376,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1013376,""]
[null,"RP-003242",10745,"Sealed Road Financia","Hoya Road","Hoya Road","Teviotville","2.80 Heise","Seal Change",null,null,"4B",0,114898,null,1,114898,null,510,{"$f":"IF(R2423=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2423,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2423,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2423,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},114898,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",114898,""]
[null,"RU-000206",11352,"Formation Financial","Hoya Road - Formation","Hoya Road","Teviotville","4.49 Vogler","Seal Change",null,null,"4B",0,57658,null,1,57658,null,450,{"$f":"IF(R2428=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2428,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2428,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2428,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},57658,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",57658,""]
[null,"RP-003246",11352,"Sealed Road Financia","Hoya Road","Hoya Road","Teviotville","4.49 Vogler","Seal Change",null,null,"4B",0,146340,null,1,146340,null,450,{"$f":"IF(R2429=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2429,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2429,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2429,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},146340,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",146340,""]
[null,"RC-003205","11168 - ROAD SEGMENT","Culvert Financial","Teviotville Rd","Teviotville Rd","Teviotville",null,null,null,null,"4B",0,6052,null,1,6052,null,0,{"$f":"IF(R2434=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2434,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2434,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2434,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6052,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6052,""]
[null,"RS-003233",11169,"Seal Financial Asset","Teviotville Rd","Teviotville Rd","Teviotville","Seal Change","Obum Obum Rd",null,null,"4B",0,7759,null,1,7759,null,185,{"$f":"IF(R2439=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2439,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2439,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2439,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7759,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",7759,""]
[null,"RP-004459",11168,"Sealed Road Financia","Teviotville Rd","Teviotville Rd","Teviotville","Obum Obum Rd","Seal Change",null,null,"4B",0,118536,null,1,118536,null,495,{"$f":"IF(R2444=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2444,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2444,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2444,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},118536,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",118536,""]
[null,"RS-003803",11167,"Seal Financial Asset","Teviotville Rd","Teviotville Rd","Teviotville","Seal Change","2.12 Roadvale Rd",null,null,"4B",0,52323,null,1,52323,null,915,{"$f":"IF(R2445=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2445,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2445,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2445,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},52323,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",52323,""]
[null,"RC-003199","11169 - ROAD SEGMENT","Culvert Financial","Teviotville Rd","Teviotville Rd","Teviotville",null,null,null,null,"4B",0,3545,null,1,3545,null,9,{"$f":"IF(R2450=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2450,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2450,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3545,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3545,""]
[null,"RS-003231",11325,"Seal Financial Asset","Teviotville Rd","Teviotville Rd","Teviotville","2.12 Roadvale Rd","2.88 sonnenberg",null,null,"4B",0,14248,null,1,14248,null,385,{"$f":"IF(R2455=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2455,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2455,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2455,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14248,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",14248,""]
[null,"RP-003601",11324,"Sealed Road Financia","Teviotville Rd","Teviotville Rd","Teviotville","2.88 sonnenberg","Seal Change",null,null,"4B",0,158925,null,1,158925,null,600,{"$f":"IF(R2460=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2460,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2460,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2460,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},158925,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",158925,""]
[null,"RC-003207","11168 - ROAD SEGMENT","Culvert Financial","Teviotville Rd","Teviotville Rd","Teviotville",null,null,null,null,"4B",0,3832,null,1,3832,null,10,{"$f":"IF(R2461=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2461,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2461,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2461,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3832,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3832,""]
[null,"RC-003210","11167 - ROAD SEGMENT","Culvert Financial","Teviotville Rd","Teviotville Rd","Teviotville",null,null,null,null,"4B",0,2110,null,1,2110,null,4,{"$f":"IF(R2467=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2467,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2467,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2467,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2110,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2110,""]
[null,"RC-003215","11167 - ROAD SEGMENT","Culvert Financial","Teviotville Rd","Teviotville Rd","Teviotville",null,null,null,null,"4B",0,3832,null,1,3832,null,10,{"$f":"IF(R2472=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2472,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2472,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2472,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3832,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3832,""]
[null,"RU-002482",4252,"Formation Financial","Veresdale Scrub Rd - Formation","Veresdale Scrub Rd","Veresdale","3.25 Worif","Change",null,null,"4B",0,42394,null,1,42394,null,640,{"$f":"IF(R2477=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2477,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2477,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2477,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},42394,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",42394,""]
[null,"RS-002398",4252,"Seal Financial Asset","Veresdale Scrub Rd - Seal","Veresdale Scrub Rd","Veresdale","3.25 Worif","Change",null,null,"4B",0,46943,null,1,46943,null,605,{"$f":"IF(R2478=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2478,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2478,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2478,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46943,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",46943,""]
[null,"RU-002584",4136,"Formation Financial","Worendo St - Formation","Worendo St","Veresdale","Mt Lindesay Hwy","Freeman Rd",null,null,"4B",0,70099,null,1,70099,null,1225,{"$f":"IF(R2483=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2483,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2483,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2483,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},70099,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",70099,""]
[null,"RC-004176",1893,"Culvert Financial","Worendo St","Worendo St","Veresdale","Mt Lindesay Hwy",null,null,null,"4B",0,4119,null,1,4119,null,0,{"$f":"IF(R2488=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2488,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2488,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2488,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4119,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4119,""]
[null,"RC-001160",1160,"Culvert Financial","Veresdale Scrub Rd","Veresdale Scrub Rd","Veresdale Scrub","Fields Rd",null,null,null,"4A",0,35513,null,1,35513,null,3,{"$f":"IF(R2493=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2493,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2493,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2493,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35513,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",35513,""]
[null,"RC-004167",1881,"Culvert Financial","Veresdale Scrub Rd","Veresdale Scrub Rd","Veresdale Scrub","Mt Lindesay Hwy",null,null,null,"4A",0,14938,null,1,14938,null,2,{"$f":"IF(R2494=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2494,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2494,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2494,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14938,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",14938,""]
[null,"RC-001162",1162,"Culvert Financial","Veresdale Scrub Rd","Veresdale Scrub Rd","Veresdale Scrub","Fields Rd",null,null,null,"4A",0,64910,null,1,64910,null,3,{"$f":"IF(R2499=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2499,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2499,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2499,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},64910,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",64910,""]
[null,"RU-002484",4250,"Formation Financial","Veresdale Scrub Rd - Formation","Veresdale Scrub Rd","Veresdale Scrub","Veresdale Scr Sch Rd","Change",null,null,"4B",0,63852,null,1,63852,null,1060,{"$f":"IF(R2504=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2504,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2504,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2504,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},63852,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",63852,""]
[null,"RS-002401",4249,"Seal Financial Asset","Veresdale Scrub Rd - Seal","Veresdale Scrub Rd","Veresdale Scrub","Change","Change",null,null,"4B",0,18796,null,1,18796,null,760,{"$f":"IF(R2509=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2509,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2509,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2509,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18796,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",18796,""]
[null,"RP-002670",4249,"Sealed Road Financia","Veresdale Scrub Rd","Veresdale Scrub Rd","Veresdale Scrub","Change","Change",null,null,"4B",0,93858,null,1,93858,null,760,{"$f":"IF(R2510=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2510,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2510,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2510,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},93858,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",93858,""]
[null,"RS-002403",4258,"Seal Financial Asset","Veresdale Scrub School Rd - Seal","Veresdale Scrub School Rd","Veresdale Scrub","Freeman Rd","Veresdale Scrub Rd",null,null,"4B",0,74857,null,1,74857,null,1810,{"$f":"IF(R2515=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2515,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2515,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2515,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},74857,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",74857,""]
[null,"RC-004180",1897,"Culvert Financial","Veresdale Scrub School Rd","Veresdale Scrub School Rd","Veresdale Scrub","Worendo St",null,null,null,"4B",0,3545,null,1,3545,null,0,{"$f":"IF(R2520=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2520,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2520,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2520,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3545,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3545,""]
[null,"RC-004183",1900,"Culvert Financial","Veresdale Scrub School Rd","Veresdale Scrub School Rd","Veresdale Scrub","Worendo St",null,null,null,"4B",0,3643,null,1,3643,null,1,{"$f":"IF(R2525=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2525,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2525,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2525,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3643,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3643,""]
[null,"RC-004191",1908,"Culvert Financial","Veresdale Scrub School Rd","Veresdale Scrub School Rd","Veresdale Scrub","Veresdale Scrub Rd",null,null,null,"4B",0,3258,null,1,3258,null,0,{"$f":"IF(R2527=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2527,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2527,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2527,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3258,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3258,""]
[null,"BF-074928",null,"Bridge Timber Fin","Freeman Bridge","Veresdale Scrub School Rd","Veresdale Scrub",null,null,null,null,"4B",0,247921,null,1,247921,null,19,{"$f":"IF(R2531=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2531,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2531,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2531,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},247921,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",247921,""]
[null,"BF-074983",null,"Bridge Timber Fin","Teese Bridge","Veresdale Scrub School Rd","Veresdale Scrub",null,null,null,null,"4B",0,78130,null,1,78130,null,8,{"$f":"IF(R2532=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2532,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2532,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2532,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},78130,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",78130,""]
[null,"RF-000615",null,"Footpath Financial","Beechmont Footpath","Beechmont Rd","Witheren",null,null,null,null,"4A",0,4320,null,1,4320,null,0,{"$f":"IF(R2533=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2533,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2533,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2533,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4320,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4320,""]
[null,"RK-002636",2627,"Kerb Financial Asset","Beechmont Rd","Beechmont Rd","Witheren",null,null,null,null,"4A",0,1560,null,1,1560,null,24,{"$f":"IF(R2534=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2534,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2534,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2534,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1560,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1560,""]
[null,"RK-002637",2627,"Kerb Financial Asset","Beechmont Rd","Beechmont Rd","Witheren",null,null,null,null,"4A",0,1845,null,1,1845,null,41,{"$f":"IF(R2535=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2535,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2535,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2535,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1845,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1845,""]
[null,"RU-001028",2630,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,6885,null,1,6885,null,90,{"$f":"IF(R2536=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2536,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2536,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2536,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6885,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",6885,""]
[null,"RK-000119",2630,"Kerb Financial Asset","Beechmont Rd","Beechmont Rd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,2720,null,1,2720,null,106,{"$f":"IF(R2537=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2537,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2537,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2537,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2720,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2720,""]
[null,"RK-000120",2630,"Kerb Financial Asset","Beechmont Rd","Beechmont Rd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,1740,null,1,1740,null,106,{"$f":"IF(R2538=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2538,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2538,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2538,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1740,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1740,""]
[null,"RS-000192",2630,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,3478,null,1,3478,null,106,{"$f":"IF(R2539=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2539,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2539,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2539,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3478,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3478,""]
[null,"RP-000201",2630,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,25411,null,1,25411,null,106,{"$f":"IF(R2540=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2540,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2540,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2540,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25411,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25411,""]
[null,"RC-000082",82,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Windabout Rd",null,null,null,"4A",0,4119,null,1,4119,null,0,{"$f":"IF(R2541=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2541,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2541,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2541,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4119,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4119,""]
[null,"RU-001029",2628,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","End Splitter","Change",null,null,"4A",0,66667,null,1,66667,null,367,{"$f":"IF(R2542=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2542,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2542,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2542,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},66667,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",66667,""]
[null,"RS-000193",2628,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","End Splitter","Change",null,null,"4A",0,22977,null,1,22977,null,367,{"$f":"IF(R2543=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2543,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2543,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2543,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22977,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",22977,""]
[null,"RP-000202",2628,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","End Splitter","Change",null,null,"4A",0,83357,null,1,83357,null,367,{"$f":"IF(R2544=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2544,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2544,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2544,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},83357,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",83357,""]
[null,"RC-000081",81,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Climax Ct/North",null,null,null,"4A",0,41434,null,1,41434,null,2,{"$f":"IF(R2545=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2545,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2545,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2545,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41434,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",41434,""]
[null,"RC-003550",83,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Old Ship Tank",null,null,null,"4A",0,5127,null,1,5127,null,1,{"$f":"IF(R2546=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2546,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2546,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2546,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5127,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5127,""]
[null,"RC-003551",84,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Windabout Rd",null,null,null,"4A",0,4119,null,1,4119,null,0,{"$f":"IF(R2547=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2547,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2547,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2547,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4119,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4119,""]
[null,"RC-000085",85,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Bdst/Nerang Rd",null,null,null,"4A",0,81010,null,1,81010,null,3,{"$f":"IF(R2548=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2548,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2548,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2548,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},81010,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",81010,""]
[null,"RU-001030",2627,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Change","Change",null,null,"4A",0,143282,null,1,143282,null,264,{"$f":"IF(R2549=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2549,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2549,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2549,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},143282,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",143282,""]
[null,"RP-000203",2627,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Change","Change",null,null,"4A",0,191089,null,1,191089,null,264,{"$f":"IF(R2550=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2550,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2550,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2550,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},191089,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",191089,""]
[null,"RS-003998",2627,"Seal Financial Asset","Beechmont Rd","Beechmont Rd","Witheren",null,null,null,null,"4A",0,75978,null,1,75978,null,264,{"$f":"IF(R2551=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2551,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2551,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2551,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},75978,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",75978,""]
[null,"RS-003999",2626,"Seal Financial Asset","Beechmont Rd Nth Bound Bypass","Beechmont Rd","Witheren",null,null,null,null,"4A",0,33919,null,1,33919,null,264,{"$f":"IF(R2552=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2552,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2552,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2552,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33919,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",33919,""]
[null,"RC-003552",86,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Old Ship Tank",null,null,null,"4A",0,5127,null,1,5127,null,1,{"$f":"IF(R2553=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2553,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2553,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2553,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5127,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5127,""]
[null,"RC-000087",87,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Tucker La",null,null,null,"4A",0,31454,null,1,31454,null,2,{"$f":"IF(R2554=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2554,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2554,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2554,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31454,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",31454,""]
[null,"RC-003553",88,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Old Ship Tank",null,null,null,"4A",0,5127,null,1,5127,null,1,{"$f":"IF(R2555=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2555,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2555,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2555,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5127,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5127,""]
[null,"RU-001031",2625,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Change","Millie Ct",null,null,"4A",0,296514,null,1,296514,null,1156,{"$f":"IF(R2556=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2556,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2556,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2556,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},296514,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",296514,""]
[null,"RS-000195",2625,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Change","Millie Ct",null,null,"4A",0,122830,null,1,122830,null,1156,{"$f":"IF(R2557=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2557,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2557,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2557,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},122830,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",122830,""]
[null,"RP-000204",2625,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Change","Millie Ct",null,null,"4A",0,462732,null,1,462732,null,1156,{"$f":"IF(R2558=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2558,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2558,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2558,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},462732,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",462732,""]
[null,"RC-000089",89,"Culvert Financial","Beechmont Rd","Beechmont Rd","Witheren","Bdst/Nerang Rd",null,null,null,"4A",0,26345,null,1,26345,null,2,{"$f":"IF(R2559=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2559,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2559,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2559,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26345,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",26345,""]
[null,"RU-001032",2624,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Millie Ct","Upper Coomera Rd",null,null,"4A",0,315863,null,1,315863,null,715,{"$f":"IF(R2560=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2560,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2560,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2560,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},315863,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",315863,""]
[null,"RS-000196",2624,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Millie Ct","Upper Coomera Rd",null,null,"4A",0,41229,null,1,41229,null,670,{"$f":"IF(R2561=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2561,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2561,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2561,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41229,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",41229,""]
[null,"RP-000205",2624,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Millie Ct","Upper Coomera Rd",null,null,"4A",0,135775,null,1,135775,null,670,{"$f":"IF(R2562=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2562,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2562,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2562,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},135775,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",135775,""]
[null,"RU-001033",2623,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Upper Coomera Rd","Coomera River",null,null,"4B",0,166954,null,1,166954,null,725,{"$f":"IF(R2563=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2563,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2563,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2563,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},166954,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",166954,""]
[null,"RS-000197",2623,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Upper Coomera Rd","Coomera River",null,null,"4B",0,36197,null,1,36197,null,725,{"$f":"IF(R2564=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2564,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2564,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2564,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36197,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",36197,""]
[null,"RP-000206",2623,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Upper Coomera Rd","Coomera River",null,null,"4B",0,142265,null,1,142265,null,725,{"$f":"IF(R2565=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2565,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2565,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2565,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},142265,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",142265,""]
[null,"RU-001034",2622,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Coomera River","Seal Change",null,null,"4B",0,128729,null,1,128729,null,1255,{"$f":"IF(R2566=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2566,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2566,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2566,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},128729,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",128729,""]
[null,"RS-000198",2622,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Coomera River","Seal Change",null,null,"4B",0,35368,null,1,35368,null,1255,{"$f":"IF(R2567=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2567,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2567,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2567,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35368,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",35368,""]
[null,"RP-000207",2622,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Coomera River","Seal Change",null,null,"4B",0,134130,null,1,134130,null,1255,{"$f":"IF(R2568=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2568,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2568,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2568,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},134130,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",134130,""]
[null,"RU-001035",11461,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Seal Change","Tucker La",null,null,"4B",0,150860,null,1,150860,null,920,{"$f":"IF(R2569=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2569,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2569,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2569,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},150860,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",150860,""]
[null,"RS-003427",11461,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Seal Change","Tucker La",null,null,"4B",0,55103,null,1,55103,null,920,{"$f":"IF(R2570=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2570,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2570,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2570,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},55103,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",55103,""]
[null,"RP-004212",11461,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Seal Change","Tucker La",null,null,"4B",0,192121,null,1,192121,null,920,{"$f":"IF(R2571=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2571,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2571,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2571,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},192121,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",192121,""]
[null,"RU-001036",2621,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Tucker La","Change",null,null,"4B",0,303103,null,1,303103,null,1530,{"$f":"IF(R2572=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2572,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2572,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2572,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},303103,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",303103,""]
[null,"RS-000199",2621,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Tucker La","Change",null,null,"4B",0,84784,null,1,84784,null,1530,{"$f":"IF(R2573=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2573,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2573,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2573,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},84784,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",84784,""]
[null,"RP-000208",2621,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Tucker La","Change",null,null,"4B",0,315820,null,1,315820,null,1530,{"$f":"IF(R2574=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2574,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2574,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2574,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},315820,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",315820,""]
[null,"RU-001037",20143,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Seal Change","Seal Change",null,null,"4B",0,335724,null,1,335724,null,1100,{"$f":"IF(R2575=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2575,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2575,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2575,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},335724,null,null,null,null,null,"y",null,"","","","","",101368,{"$f":"SUM(AF2575:AK2575)","v":101368},null,"","","","","",335724,""]
[null,"RS-003880",20143,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Seal Change","Seal Change",null,null,"4B",0,92420,null,1,92420,null,1100,{"$f":"IF(R2576=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2576,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2576,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2576,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},92420,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",92420,""]
[null,"RP-000209",20143,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Seal Change","Seal Change",null,null,"4B",0,280656,null,1,280656,null,1100,{"$f":"IF(R2577=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2577,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2577,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2577,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},280656,null,null,null,null,null,"y",null,"","",{"$f":"IF(AA2577=\"y\",AH$14,IF(AND(AA2577>0,AA2577<=1),AA2577*AH$14,\"\"))","v":""},"","",101368,101368,null,"","",{"$f":"IF(AH2577=\"\",\"\",(AH2577/$AL2577)*$X2577)","v":""},"","",280656,""]
[null,"RC-004232",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",0,4996,null,1,4996,null,0,{"$f":"IF(R2578=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2578,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2578,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2578,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4996,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4996,""]
[null,"RC-004237",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",0,4385,null,1,4385,null,0,{"$f":"IF(R2579=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2579,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2579,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2579,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4385,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4385,""]
[null,"RC-004233",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",0,4385,null,1,4385,null,0,{"$f":"IF(R2580=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2580,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2580,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2580,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4385,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4385,""]
[null,"RC-004238",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",{"$f":"IF(J2581=RoadTYPE1,VLOOKUP(L2581,Roadunitrates1,2,FALSE),IF(J2581=ROADTYPE2,VLOOKUP(L2581,Roadunitrates2,2,FALSE),0))","v":0},4385,null,{"$f":"IF(O2581=\"\",1,VLOOKUP(O2581,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N2581=\"\",\"\",N2581*P2581)","v":4385},null,0,{"$f":"IF(R2581=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2581,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2581,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T2581=\"\",0,T2581*10000*S2581)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2581,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q2581+U2581)*W2581,0)","v":4385},null,null,null,null,null,"y",null,{"$f":"IF(Y2581=\"y\",AF$14,IF(AND(Y2581>0,Y2581<=1),Y2581*AF$14,\"\"))","v":""},{"$f":"IF(Z2581=\"y\",AG$14,IF(AND(Z2581>0,Z2581<=1),Z2581*AG$14,\"\"))","v":""},"",{"$f":"IF(AB2581=\"y\",AI$14,IF(AND(AB2581>0,AB2581<=1),AB2581*AI$14,\"\"))","v":""},{"$f":"IF(AC2581=\"y\",AJ$14,IF(AND(AC2581>0,AC2581<=1),AC2581*AJ$14,\"\"))","v":""},{"$f":"IF(AD2581=\"y\",AK$14,IF(AND(AD2581>0,AD2581<=1),AD2581*AK$14,\"\"))","v":101368},101368,null,{"$f":"IF(AF2581=\"\",\"\",(AF2581/$AL2581)*$X2581)","v":""},{"$f":"IF(AG2581=\"\",\"\",(AG2581/$AL2581)*$X2581)","v":""},"",{"$f":"IF(AI2581=\"\",\"\",(AI2581/$AL2581)*$X2581)","v":""},{"$f":"IF(AJ2581=\"\",\"\",(AJ2581/$AL2581)*$X2581)","v":""},{"$f":"IF(AK2581=\"\",\"\",(AK2581/$AL2581)*$X2581)","v":4385},{"$f":"IF(SUM(AN2581:AS2581)=X2581,\"\",\"ERROR\")","v":""}]
[null,"RC-004234",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",0,4385,null,1,4385,null,0,{"$f":"IF(R2582=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2582,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2582,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2582,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4385,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4385,""]
[null,"RC-004236",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",0,4996,null,1,4996,null,0,{"$f":"IF(R2583=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2583,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2583,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2583,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4996,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4996,""]
[null,"RS-003883",20142,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Seal Change","Seal Change",null,null,"4B",0,50758,null,1,50758,null,575,{"$f":"IF(R2584=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2584,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2584,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2584,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50758,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",50758,""]
[null,"RP-004579",20142,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Seal Change","Seal Change",null,null,"4B",0,156745,null,1,156745,null,575,{"$f":"IF(R2585=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2585,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2585,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2585,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},156745,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",156745,""]
[null,"RC-004235",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",0,4385,null,1,4385,null,0,{"$f":"IF(R2586=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2586,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2586,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2586,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4385,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4385,""]
[null,"RC-004239",2620,"Culvert Financial","Beechmont Rd - Culvert","Beechmont Rd","Witheren","Bdst-Nerang Rd",null,null,null,"4B",0,4385,null,1,4385,null,0,{"$f":"IF(R2587=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2587,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2587,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2587,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4385,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4385,""]
[null,"RU-001038",2619,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Killarney Glen","Monastery",null,null,"4B",0,407629,null,1,407629,null,635,{"$f":"IF(R2588=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2588,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2588,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2588,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},407629,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",407629,""]
[null,"RS-000201",2619,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Killarney Glen","Monastery",null,null,"4B",0,39679,null,1,39679,null,635,{"$f":"IF(R2589=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2589,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2589,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2589,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},39679,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",39679,""]
[null,"RP-000210",2619,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Killarney Glen","Monastery",null,null,"4B",0,129958,null,1,129958,null,635,{"$f":"IF(R2590=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2590,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2590,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2590,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},129958,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",129958,""]
[null,"RU-001039",2618,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Monastery","Seal Change",null,null,"4B",0,1395054,null,1,1395054,null,1590,{"$f":"IF(R2591=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2591,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2591,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2591,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1395054,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1395054,""]
[null,"RS-000202",2618,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Monastery","Seal Change",null,null,"4B",0,89430,null,1,89430,null,1590,{"$f":"IF(R2592=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2592,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2592,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2592,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},89430,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",89430,""]
[null,"RP-000211",2618,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Monastery","Seal Change",null,null,"4B",0,390487,null,1,390487,null,1590,{"$f":"IF(R2593=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2593,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2593,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2593,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},390487,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",390487,""]
[null,"RU-001040",2617,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Seal Change","Start New Construction",null,null,"4B",0,127600,null,1,127600,null,775,{"$f":"IF(R2594=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2594,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2594,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2594,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},127600,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",127600,""]
[null,"RS-000203",2617,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Seal Change","Start New Construction",null,null,"4B",0,42097,null,1,42097,null,775,{"$f":"IF(R2595=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2595,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2595,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2595,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},42097,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",42097,""]
[null,"RP-000212",2617,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Seal Change","Start New Construction",null,null,"4B",0,195217,null,1,195217,null,775,{"$f":"IF(R2596=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2596,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2596,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2596,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},195217,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",195217,""]
[null,"RU-001041",2616,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Start New Construction","Seal Change",null,null,"4B",0,66830,null,1,66830,null,445,{"$f":"IF(R2597=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2597,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2597,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2597,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},66830,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",66830,""]
[null,"RS-000204",2616,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Start New Construction","Seal Change",null,null,"4B",0,25847,null,1,25847,null,445,{"$f":"IF(R2598=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2598,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2598,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2598,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25847,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",25847,""]
[null,"RP-000213",2616,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Start New Construction","Seal Change",null,null,"4B",0,131458,null,1,131458,null,445,{"$f":"IF(R2599=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2599,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2599,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2599,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},131458,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",131458,""]
[null,"RU-001042",2615,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Start New Construction","End New Construction",null,null,"4B",0,48609,null,1,48609,null,480,{"$f":"IF(R2600=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2600,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2600,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2600,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},48609,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",48609,""]
[null,"RS-000205",2615,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Start New Construction","End New Construction",null,null,"4B",0,34974,null,1,34974,null,480,{"$f":"IF(R2601=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2601,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2601,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2601,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34974,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",34974,""]
[null,"RP-000214",2615,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Start New Construction","End New Construction",null,null,"4B",0,125207,null,1,125207,null,480,{"$f":"IF(R2602=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2602,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2602,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2602,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},125207,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",125207,""]
[null,"RU-001043",5606,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","End New Construction","Start New Construction",null,null,"4B",0,107840,null,1,107840,null,350,{"$f":"IF(R2603=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2603,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2603,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2603,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},107840,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",107840,""]
[null,"RS-000206",5606,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","End New Construction","Start New Construction",null,null,"4B",0,18787,null,1,18787,null,350,{"$f":"IF(R2604=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2604,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2604,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2604,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18787,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",18787,""]
[null,"RP-000215",5606,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","End New Construction","Start New Construction",null,null,"4B",0,63855,null,1,63855,null,350,{"$f":"IF(R2605=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2605,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2605,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2605,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},63855,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",63855,""]
[null,"RU-001044",10174,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Start New Construction","Windabout Rd",null,null,"4B",0,77196,null,1,77196,null,780,{"$f":"IF(R2606=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2606,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2606,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2606,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},77196,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",77196,""]
[null,"RK-002241",10174,"Kerb Financial Asset","Beechmont Rd","Beechmont Rd","Witheren","Start New Construction","Windabout Rd",null,null,"4B",0,119232,null,1,119232,null,780,{"$f":"IF(R2607=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2607,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2607,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2607,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},119232,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",119232,""]
[null,"RS-003428",10174,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Start New Construction","Windabout Rd",null,null,"4B",0,58399,null,1,58399,null,780,{"$f":"IF(R2608=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2608,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2608,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2608,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},58399,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",58399,""]
[null,"RP-000216",10174,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Start New Construction","Windabout Rd",null,null,"4B",0,216651,null,1,216651,null,780,{"$f":"IF(R2609=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2609,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2609,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2609,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},216651,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",216651,""]
[null,"RU-001045",10175,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Windabout Rd","Seal Change",null,null,"4B",0,44903,null,1,44903,null,260,{"$f":"IF(R2610=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2610,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2610,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2610,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44903,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",44903,""]
[null,"RS-000209",10175,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Windabout Rd","Seal Change",null,null,"4B",0,17360,null,1,17360,null,260,{"$f":"IF(R2611=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2611,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2611,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2611,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17360,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",17360,""]
[null,"RP-000217",10175,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Windabout Rd","Seal Change",null,null,"4B",0,64404,null,1,64404,null,260,{"$f":"IF(R2612=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2612,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2612,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2612,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},64404,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",64404,""]
[null,"RU-001046",10176,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Seal Change","Windabout Rd-Sth",null,null,"4B",0,274243,null,1,274243,null,660,{"$f":"IF(R2613=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2613,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2613,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2613,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},274243,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",274243,""]
[null,"RS-003429",10176,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Seal Change","Windabout Rd-Sth",null,null,"4B",0,47131,null,1,47131,null,530,{"$f":"IF(R2614=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2614,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2614,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2614,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47131,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",47131,""]
[null,"RP-000218",10176,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Seal Change","Windabout Rd-Sth",null,null,"4B",0,210289,null,1,210289,null,530,{"$f":"IF(R2615=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2615,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2615,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2615,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},210289,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",210289,""]
[null,"RU-001047",2614,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Windabout Rd-Sth","Southwest Rd",null,null,"4B",0,11642,null,1,11642,null,215,{"$f":"IF(R2616=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2616,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2616,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2616,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11642,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",11642,""]
[null,"RS-000210",2614,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Windabout Rd-Sth","Southwest Rd",null,null,"4B",0,13090,null,1,13090,null,265,{"$f":"IF(R2617=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2617,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2617,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2617,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13090,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",13090,""]
[null,"RP-000219",2614,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Windabout Rd-Sth","Southwest Rd",null,null,"4B",0,54165,null,1,54165,null,265,{"$f":"IF(R2618=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2618,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2618,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2618,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},54165,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",54165,""]
[null,"RU-001048",2613,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","South West Rd","Seal Change",null,null,"4B",0,119079,null,1,119079,null,395,{"$f":"IF(R2619=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2619,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2619,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2619,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},119079,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",119079,""]
[null,"RS-000211",2613,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","South West Rd","Seal Change",null,null,"4B",{"$f":"IF(J2620=RoadTYPE1,VLOOKUP(L2620,Roadunitrates1,2,FALSE),IF(J2620=ROADTYPE2,VLOOKUP(L2620,Roadunitrates2,2,FALSE),0))","v":0},27117,null,{"$f":"IF(O2620=\"\",1,VLOOKUP(O2620,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(N2620=\"\",\"\",N2620*P2620)","v":27117},null,395,{"$f":"IF(R2620=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2620,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2620,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(T2620=\"\",0,T2620*10000*S2620)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2620,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q2620+U2620)*W2620,0)","v":27117},null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27117,""]
[null,"RP-000220",2613,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","South West Rd","Seal Change",null,null,"4B",0,98486,null,1,98486,null,395,{"$f":"IF(R2621=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2621,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2621,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2621,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},98486,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",98486,""]
[null,"RU-001049",2612,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Seal Change","Back Ck Bridge",null,null,"4B",0,78988,null,1,78988,null,420,{"$f":"IF(R2622=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2622,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2622,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2622,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},78988,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",78988,""]
[null,"RS-000212",2612,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Seal Change","Back Ck Bridge",null,null,"4B",0,27776,null,1,27776,null,420,{"$f":"IF(R2623=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2623,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2623,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2623,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27776,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27776,""]
[null,"RP-000221",2612,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Seal Change","Back Ck Bridge",null,null,"4B",0,108760,null,1,108760,null,420,{"$f":"IF(R2624=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2624,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2624,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2624,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},108760,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",108760,""]
[null,"RU-001050",2611,"Formation Financial","Beechmont Rd - Formation","Beechmont Rd","Witheren","Back Ck Bridge","Binna Burra Rd",null,null,"4B",0,183618,null,1,183618,null,600,{"$f":"IF(R2625=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2625,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2625,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2625,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},183618,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",183618,""]
[null,"RS-000213",2611,"Seal Financial Asset","Beechmont Rd - Seal","Beechmont Rd","Witheren","Back Ck Bridge","Binna Burra Rd",null,null,"4B",0,45450,null,1,45450,null,600,{"$f":"IF(R2626=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2626,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2626,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2626,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45450,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",45450,""]
[null,"RP-000222",2611,"Sealed Road Financia","Beechmont Rd","Beechmont Rd","Witheren","Back Ck Bridge","Binna Burra Rd",null,null,"4B",0,193084,null,1,193084,null,600,{"$f":"IF(R2627=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2627,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2627,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2627,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},193084,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",193084,""]
[null,"BO-000131",null,"Road Furniture","Bus Shelter  - Flooring","Beechmont Rd","Witheren",null,null,null,null,"4B",0,5400,null,1,5400,null,null,{"$f":"IF(R2628=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2628,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2628,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2628,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5400,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5400,""]
[null,"BO-001246",null,"Road Furniture","Bus Shelter  - Building Envelope","Beechmont Rd","Witheren",null,null,null,null,"4B",0,2400,null,1,2400,null,null,{"$f":"IF(R2629=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2629,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2629,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2629,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2400,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",2400,""]
[null,"BO-001609",null,"Road Furniture","Bus Shelter  - Roof","Beechmont Rd","Witheren",null,null,null,null,"4B",0,4200,null,1,4200,null,null,{"$f":"IF(R2630=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2630,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2630,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2630,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4200,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4200,""]
[null,"BF-078910",null,"Bridge Timber Fin","Back Ck Bridge","Beechmont Rd","Witheren",null,null,null,null,"4B",0,419659,null,1,419659,null,19,{"$f":"IF(R2631=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2631,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2631,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2631,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},419659,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",419659,""]
[null,"BF-072971",null,"Bridge Timber Fin","Sharp Bridge","Beechmont Rd","Witheren",null,null,null,null,"4B",0,697279,null,1,697279,null,37,{"$f":"IF(R2632=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2632,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2632,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2632,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},697279,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",697279,""]
[null,"BF-078930",null,"Bridge Timber Fin","Botan Ck Bridge","Beechmont Rd","Witheren",null,null,null,null,"4B",0,624898,null,1,624898,null,28,{"$f":"IF(R2633=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2633,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2633,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2633,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},624898,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",624898,""]
[null,null,null,"Road Furniture","Bus Shelter  - Flooring","Beechmont Rd","Witheren","Climax Ct",null,null,null,"4A",0,null,null,1,"",null,null,{"$f":"IF(R2634=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2634,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2634,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2634,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Building Envelope","Beechmont Rd","Witheren","Climax Ct",null,null,null,"4A",0,null,null,1,"",null,null,{"$f":"IF(R2635=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2635,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2635,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2635,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Roof","Beechmont Rd","Witheren","Climax Ct",null,null,null,"4A",0,null,null,1,"",null,null,{"$f":"IF(R2636=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2636,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2636,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2636,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,"RU-001051",2629,"Formation Financial","Beechmont Rd Nth Bnd - Formation","Beechmont Rd Nth Bnd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,3647,null,1,3647,null,47,{"$f":"IF(R2637=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2637,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2637,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2637,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3647,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3647,""]
[null,"RK-000124",2629,"Kerb Financial Asset","Beechmont Rd Nth Bnd","Beechmont Rd Nth Bnd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,3760,null,1,3760,null,47,{"$f":"IF(R2638=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2638,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2638,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2638,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3760,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3760,""]
[null,"RS-000214",2629,"Seal Financial Asset","Beechmont Rd Nth Bnd - Seal","Beechmont Rd Nth Bnd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,1566,null,1,1566,null,47,{"$f":"IF(R2639=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2639,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2639,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2639,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1566,null,null,null,null,null,"y",null,"","","","","",101368,{"$f":"SUM(AF2639:AK2639)","v":101368},null,"","","","","",1566,""]
[null,"RP-000223",2629,"Sealed Road Financia","Beechmont Rd Nth Bnd","Beechmont Rd Nth Bnd","Witheren","Beaudesert-Nerang Rd","End Splitter",null,null,"4A",0,11778,null,1,11778,null,47,{"$f":"IF(R2640=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2640,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2640,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2640,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11778,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",11778,""]
[null,"RU-001052",2626,"Formation Financial","Beechmont Rd Nth Bnd Bypass","Beechmont Rd Nth Bnd Bypass","Witheren","Start Div. Rd","End Divided Rd",null,null,"4A",0,98043,null,1,98043,null,264,{"$f":"IF(R2641=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2641,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2641,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2641,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},98043,null,null,null,null,null,"y",null,"","",{"$f":"IF(AA2641=\"y\",AH$14,IF(AND(AA2641>0,AA2641<=1),AA2641*AH$14,\"\"))","v":""},"","",101368,101368,null,"","",{"$f":"IF(AH2641=\"\",\"\",(AH2641/$AL2641)*$X2641)","v":""},"","",98043,""]
[null,"RP-000224",2626,"Sealed Road Financia","Beechmont Rd Nth Bnd Bypass","Beechmont Rd Nth Bnd Bypass","Witheren","Start Div. Rd","End Divided Rd",null,null,"4A",0,106019,null,1,106019,null,264,{"$f":"IF(R2642=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2642,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2642,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2642,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},106019,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",106019,""]
[null,"RU-002458",4282,"Formation Financial","Upper Coomera Rd - Formation","Upper Coomera Rd","Witheren","Beechmont Rd","Limerick Dr",null,null,"4B",0,296376,null,1,296376,null,700,{"$f":"IF(R2643=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2643,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2643,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},296376,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",296376,""]
[null,"RS-002373",4282,"Seal Financial Asset","Upper Coomera Rd - Seal","Upper Coomera Rd","Witheren","Beechmont Rd","Limerick Dr",null,null,"4B",0,43170,null,1,43170,null,700,{"$f":"IF(R2644=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2644,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2644,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2644,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43170,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",43170,""]
[null,"RP-002640",4282,"Sealed Road Financia","Upper Coomera Rd","Upper Coomera Rd","Witheren","Beechmont Rd","Limerick Dr",null,null,"4B",0,145811,null,1,145811,null,700,{"$f":"IF(R2645=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2645,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2645,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2645,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},145811,null,null,null,null,null,"y",null,{"$f":"IF(Y2645=\"y\",AF$14,IF(AND(Y2645>0,Y2645<=1),Y2645*AF$14,\"\"))","v":""},{"$f":"IF(Z2645=\"y\",AG$14,IF(AND(Z2645>0,Z2645<=1),Z2645*AG$14,\"\"))","v":""},"",{"$f":"IF(AB2645=\"y\",AI$14,IF(AND(AB2645>0,AB2645<=1),AB2645*AI$14,\"\"))","v":""},{"$f":"IF(AC2645=\"y\",AJ$14,IF(AND(AC2645>0,AC2645<=1),AC2645*AJ$14,\"\"))","v":""},{"$f":"IF(AD2645=\"y\",AK$14,IF(AND(AD2645>0,AD2645<=1),AD2645*AK$14,\"\"))","v":101368},101368,null,{"$f":"IF(AF2645=\"\",\"\",(AF2645/$AL2645)*$X2645)","v":""},{"$f":"IF(AG2645=\"\",\"\",(AG2645/$AL2645)*$X2645)","v":""},"",{"$f":"IF(AI2645=\"\",\"\",(AI2645/$AL2645)*$X2645)","v":""},{"$f":"IF(AJ2645=\"\",\"\",(AJ2645/$AL2645)*$X2645)","v":""},{"$f":"IF(AK2645=\"\",\"\",(AK2645/$AL2645)*$X2645)","v":145811},{"$f":"IF(SUM(AN2645:AS2645)=X2645,\"\",\"ERROR\")","v":""}]
[null,"RU-002459",4281,"Formation Financial","Upper Coomera Rd - Formation","Upper Coomera Rd","Witheren","Limerick Dr","Toe Holt Rd 2287",null,null,"4B",0,484194,null,1,484194,null,1587,{"$f":"IF(R2646=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2646,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2646,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2646,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},484194,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",484194,""]
[null,"RS-002374",4281,"Seal Financial Asset","Upper Coomera Rd - Seal","Upper Coomera Rd","Witheren","Limerick Dr","Toe Holt Rd 2287",null,null,"4B",0,89440,null,1,89440,null,1587,{"$f":"IF(R2647=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2647,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2647,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2647,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},89440,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",89440,""]
[null,"RP-002641",4281,"Sealed Road Financia","Upper Coomera Rd","Upper Coomera Rd","Witheren","Limerick Dr","Toe Holt Rd 2287",null,null,"4B",0,290484,null,1,290484,null,1587,{"$f":"IF(R2648=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2648,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2648,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2648,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},290484,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",290484,""]
[null,null,null,"Road Furniture","Bus Shelter  - Flooring","Upper Coomera Rd","Witheren","Limerick Dr",null,null,null,"4B",0,null,null,1,"",null,null,{"$f":"IF(R2649=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2649,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2649,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2649,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Building Envelope","Upper Coomera Rd","Witheren","Limerick Dr",null,null,null,"4B",0,null,null,1,"",null,null,{"$f":"IF(R2650=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2650,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2650,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2650,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Roof","Upper Coomera Rd","Witheren","Limerick Dr",null,null,null,"4B",0,null,null,1,"",null,null,{"$f":"IF(R2651=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2651,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2651,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2651,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Flooring","Mundoolun Connection Rd","Wonglepong","Bambling Rd",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R2652=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2652,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2652,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2652,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Building Envelope","Mundoolun Connection Rd","Wonglepong","Bambling Rd",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R2653=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2653,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2653,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2653,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,null,null,"Road Furniture","Bus Shelter  - Roof","Mundoolun Connection Rd","Wonglepong","Bambling Rd",null,null,null,"NA",0,null,null,1,"",null,null,{"$f":"IF(R2654=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2654,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2654,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2654,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",0,""]
[null,"BF-073920",null,"Bridge Concrete Fin","J S Cochrane Bridge","Undullah Rd","Woodhill",null,null,null,null,"4B",0,1710912,null,1,1710912,null,76,{"$f":"IF(R2655=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(R2655,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(R2655,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(V2655,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1710912,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1710912,""]

{"sheet":"ExistTrunkAsset- Park","index":7,"n_rows":182,"n_cols":34,"rows_kept":182,"cut":false,"hidden":false,"merged":[[9,30,9,33],[9,25,9,28],[1,1,1,17],[2,1,2,17],[7,1,7,2],[9,21,9,23],[4,1,4,17],[9,1,9,20],[10,1,10,6],[10,7,10,8],[10,14,10,17],[10,18,10,20],[10,21,11,21],[10,9,10,13],[11,4,11,5],[10,22,11,22],[10,23,11,23],[10,25,11,25],[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,33,11,33]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,"Asset Usage",null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'CatchmentDemand-Parks & Comm'!$C8","v":"Beaudesert"},{"$f":"'CatchmentDemand-Parks & Comm'!$C9","v":"Boonah"},{"$f":"'CatchmentDemand-Parks & Comm'!$C10","v":"Tamborine - Canungra"},null,{"$f":"V11","v":"Beaudesert"},{"$f":"W11","v":"Boonah"},{"$f":"X11","v":"Tamborine - Canungra"},"TOTALS",null,{"$f":"V11","v":"Beaudesert"},{"$f":"W11","v":"Boonah"},{"$f":"X11","v":"Tamborine - Canungra"},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address",null,"Description","Unit Rate Type (*)","Unit (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Repalcement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"V13+1","v":2},{"$f":"W13+1","v":3}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park","Street","Suburb",null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(V11,Parkscatch,6,FALSE),\"\")","v":28259},14065,15993,null,{"$f":"V14","v":28259},{"$f":"W14","v":14065},{"$f":"X14","v":15993},null,null,{"$f":"SUM(AE15:AE147)","v":7314039},{"$f":"SUM(AF15:AF147)","v":6219094.9000000004},{"$f":"SUM(AG15:AG147)","v":15694444},{"$f":"SUM(AH15:AH147)","v":0}]
[null,"LF-000018",1,"Corridor Park","Beaudesert-Nerang Road","Beaudesert","Brayford Park (Kingsley Drive to Junior Chamber Park)",null,null,{"$f":"IFERROR(VLOOKUP($H15,Parksunitrate1,2,FALSE),0)","v":0},200000,null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":200000},null,1.3496999999999999,{"$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},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S15,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R15+N15)*T15,0)","v":200000},"y",null,null,null,{"$f":"IF(V15=\"y\",Z$14,IF(AND(V15>0,V15<=1),V15*Z$14,\"\"))","v":28259},{"$f":"IF(W15=\"y\",AA$14,IF(AND(W15>0,W15<=1),W15*AA$14,\"\"))","v":""},{"$f":"IF(X15=\"y\",AB$14,IF(AND(X15>0,X15<=1),X15*AB$14,\"\"))","v":""},{"$f":"SUM(Z15:AB15)","v":28259},null,{"$f":"IF(Z15=\"\",\"\",(Z15/$AC15)*$U15)","v":200000},{"$f":"IF(AA15=\"\",\"\",(AA15/$AC15)*$U15)","v":""},{"$f":"IF(AB15=\"\",\"\",(AB15/$AC15)*$U15)","v":""},{"$f":"IF(SUM(AE15:AG15)=U15,\"\",\"ERROR\")","v":""}]
[null,"Reserve",2,"Recreation Park","79 Brolga Rd","Beaudesert","Brolga Road Park",null,null,0,0,null,1,0,null,1.5742,{"$f":"IF(O16=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O16,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S16,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"BO-000092",3,"Recreation Park","Cedar Drive","Beaudesert","Cedar Drive Park",null,null,0,12200,null,1,12200,null,0.1084,{"$f":"IF(O17=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S17,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12200,"y",null,null,null,28259,"","",28259,null,12200,"","",""]
[null,"BO-000003, BO-000005 & BO-000010",4,"Civic Space","Cnr William & Brisbane Sts","Beaudesert","Central Place",null,null,0,197500,null,1,197500,null,6.3E-3,{"$f":"IF(O18=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S18,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},197500,"y",null,null,null,28259,"","",28259,null,197500,"","",""]
[null,"BO-000039 & BO-000040",5,"Recreation Park","86 Brisbane Street","Beaudesert","DAVIDSON PARK",null,null,0,34100,null,1,34100,null,0.1706,{"$f":"IF(O19=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S19,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34100,"y",null,null,null,28259,"","",28259,null,34100,"","",""]
[null,"BO-001905 & BO-002012",6,"Recreation Park","Hugo Dr","Beaudesert","Hugo Drive",null,null,0,10080,null,1,10080,null,1.4063000000000001,{"$f":"IF(O20=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S20,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10080,"y",null,null,null,28259,"","",28259,null,10080,"","",""]
[null,"BO-000066, 68, 69, 73 to 80, 759, 853, 1202, 1203, 1557, 1558, 1559, 1849, 1897, 2038, 1201, 1556 & 1969 & LF-000020 & LF-000021, RP-002879, RP-004523 & RP-004524",7,"Premier Park","Telemon St & Brisbane St","Beaudesert","JUBILEE PARK",null,null,0,1835275,null,1,1835275,null,null,{"$f":"IF(O21=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S21,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1835275,"y",null,null,null,28259,"","",28259,null,1835275,"","",""]
[null,"LF-000017, BO-000058, BO-000060, BO-001561, BO-001887, BO-000057, BO-001204, BO-001414 & BO-001560",8,"Recreation Park","Beaudesert-Nerang Road & Brooklands Dr","Beaudesert","Junior Chamber Park (including Corsa St section)",null,null,0,267530,null,1,267530,null,5.1098999999999997,{"$f":"IF(O22=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S22,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},267530,"y",null,null,null,28259,"","",28259,null,267530,"","",""]
[null,"BO-001903",9,"Recreation Park","42 Michaelina Dr","Beaudesert","Keith Little Park - New",null,null,0,18000,null,1,18000,null,0.4274,{"$f":"IF(O23=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S23,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18000,"y",null,null,null,28259,"","",28259,null,18000,"","",""]
[null,"LF-000023",10,"Recreation Park","McKee St","Beaudesert","Lions Bicentennial Park (Back)",null,null,0,0,null,1,0,null,2.5937999999999999,{"$f":"IF(O24=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S24,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000023, BO-000082, 83, 1948, 2036, 81, 1205, 1415 & 1562",11,"Recreation Park","McKee St","Beaudesert","Lions Bicentennial Park (Front)",null,null,0,733499,null,1,733499,null,1.3165,{"$f":"IF(O25=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S25,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},733499,"y",null,null,null,28259,"","",28259,null,733499,"","",""]
[null,"LF-000031, 32, 33 & 34 & BO-000094, 1206 & 1564",12,"Sports Park","1-11 Helen & 13-19 Peterson Street","Beaudesert","MAVOR PARK",null,null,0,734800,null,1,734800,null,1.9272,{"$f":"IF(O26=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S26,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},734800,"y",null,null,null,28259,"","",28259,null,734800,"","",""]
[null,"Reserve",13,"Corridor Park","Michaelina Drive","Beaudesert","Michaelina Drive Reserve",null,null,0,0,null,1,0,null,0.64790000000000003,{"$f":"IF(O27=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S27,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000009, BO-000051, 1933 & 2017",14,"Recreation Park","73-81 Birnam St","Beaudesert","Muriel Drynan Memorial Park",null,null,0,406350,null,1,406350,null,1.8642000000000001,{"$f":"IF(O28=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S28,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},406350,"y",null,null,null,28259,"","",28259,null,406350,"","",""]
[null,"LF-000013",15,"Recreation Park","Eaglesfield St","Beaudesert","NEV SPILLANE PARK",null,null,0,170000,null,1,170000,null,0.1002,{"$f":"IF(O29=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S29,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},170000,"y",null,null,null,28259,"","",28259,null,170000,"","",""]
[null,"LF-000027, BO-000088, 89, 1218, 1417 & 1578",16,"Sports Park","Bromelton Street","Beaudesert","Selwyn Park (Sports oval)",null,null,0,577500,null,1,577500,null,3.7974999999999999,{"$f":"IF(O30=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S30,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},577500,"y",null,null,null,28259,"","",28259,null,577500,"","",""]
[null,"LF-000002",17,"Corridor Park","165 Brisbane Street","Beaudesert","Tubber Street Park",null,null,0,50000,null,1,50000,null,0.30919999999999997,{"$f":"IF(O31=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S31,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50000,"y",null,null,null,28259,"","",28259,null,50000,"","",""]
[null,"LF-000038, BO-001941 & BO-002025",18,"Sports Park","2-4 Petersen Street","Beaudesert","Willis Park (Junior Rugby League Football Club)",null,null,0,457400,null,1,457400,null,2.1680000000000001,{"$f":"IF(O32=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S32,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},457400,"y",null,null,null,28259,"","",28259,null,457400,"","",""]
[null,"Reserve",19,"Corridor Park","Carrigan Way","Gleneagle","Carrigan Way (Strathmore Way Reserve)",null,null,0,0,null,1,0,null,2.7412000000000001,{"$f":"IF(O33=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S33,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,"",null,28259,"","",28259,null,0,"","",""]
[null,"Reserve",20,"Corridor Park","Mt Lindsay Highway","Gleneagle","Cosgrove Ct",null,null,0,0,null,1,0,null,1.8360000000000001,{"$f":"IF(O34=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S34,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"RP-002867, RP-004513 & RP-004514",21,"Sports Park","Mt Lindsay Highway","Gleneagle","EVERDELL PARK",null,null,0,21982,null,1,21982,null,9.4064999999999994,{"$f":"IF(O35=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S35,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21982,"y",null,null,null,28259,"","",28259,null,21982,"","",""]
[null,"Reserve",22,"Corridor Park","Mt Lindsay Highway","Gleneagle","Kenross Ct",null,null,0,0,null,1,0,null,1.4387000000000001,{"$f":"IF(O36=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S36,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"BO-000279, 1884 & 2002",24,"Recreation Park","153-219 Wellington Bundock Drive","Kooralbyn","Boomarang Lagoon Park",null,null,0,21970,null,1,21970,null,1.3381000000000001,{"$f":"IF(O37=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S37,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21970,"y",null,null,null,28259,"","",28259,null,21970,"","",""]
[null,"Reserve",25,"Corridor Park","36 Routley Drive","Kooralbyn","Hinchcliffe Bridge Park",null,null,0,0,null,1,0,null,2.1101999999999999,{"$f":"IF(O38=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S38,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"BO-000296, 297, 1757, 301, 1373 & 1756",26,"Premier Park","Mt Lindesay Hwy","Rathdowney","Collins Park",null,null,0,123580,null,1,123580,null,0.42820000000000003,{"$f":"IF(O39=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S39,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},123580,"y","",null,null,28259,"","",28259,null,123580,"","",""]
[null,"LF-000157, BO-000315 & 316",27,"Recreation Park","102-104 Mt Lindesay Hwy","Rathdowney","Rathdowney Memorial Grounds",null,null,0,85336,null,1,85336,null,0.40350000000000003,{"$f":"IF(O40=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S40,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},85336,"y",null,null,null,28259,"","",28259,null,85336,"","",""]
[null,"LF-000156 & 152",28,"Sports Park","102-104 Mt Lindesay Hwy","Rathdowney","Rathdowney Memorial Grounds (Sport oval)",null,null,0,262000,null,1,262000,null,6.4223999999999997,{"$f":"IF(O41=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S41,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},262000,"y",null,null,null,28259,"","",28259,null,262000,"","",""]
[null,"LF-000538 & BO-000971",29,"Sports Park","37 Elizabeth St","Aratula","Moffatt Memorial Park",null,null,0,238000,null,1,238000,null,3.8450000000000002,{"$f":"IF(O42=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S42,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},238000,null,"y",null,null,"",14065,"",14065,null,"",238000,"",""]
[null,"BO-000948, 1173, 1612, 1613, 949, 1247, 1610 & 1983",30,"Recreation Park","20 Boonah-Fassifern Rd","Boonah","BICENTENNIAL PARK",null,null,0,100080,null,1,100080,null,7.0701999999999998,{"$f":"IF(O43=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S43,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},100080,null,"y",null,null,"",14065,"",14065,null,"",100080,"",""]
[null,"LF-000578 & BO-002033",31,"Civic Space","70 high street","Boonah","Boonah Forecourt",null,null,0,226697.9,null,1,226697.9,null,4.53E-2,{"$f":"IF(O44=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S44,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},226697.9,null,"y",null,null,"",14065,"",14065,null,"",226697.9,"",""]
[null,"Reserve",32,"Sports Park","Boonah Rathdowney Road","Boonah","Broken Paddle Canoe Club",null,null,0,0,null,1,0,null,4.2960000000000003,{"$f":"IF(O45=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S45,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000541, BO-000966, 1018, 954, 1250 & 1616",33,"Sports Park","Coronation Dr","Boonah","Coronation Park",null,null,{"$f":"IFERROR(VLOOKUP($H46,Parksunitrate1,2,FALSE),0)","v":0},1005681,null,{"$f":"IF(L46=\"\",1,VLOOKUP(L46,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K46=\"\",\"\",K46*M46)","v":1005681},null,7.5953999999999997,{"$f":"IF(O46=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O46,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q46=\"\",0,Q46*10000*P46)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S46,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R46+N46)*T46,0)","v":1005681},null,"y",null,null,{"$f":"IF(V46=\"y\",Z$14,IF(AND(V46>0,V46<=1),V46*Z$14,\"\"))","v":""},{"$f":"IF(W46=\"y\",AA$14,IF(AND(W46>0,W46<=1),W46*AA$14,\"\"))","v":14065},{"$f":"IF(X46=\"y\",AB$14,IF(AND(X46>0,X46<=1),X46*AB$14,\"\"))","v":""},{"$f":"SUM(Z46:AB46)","v":14065},null,{"$f":"IF(Z46=\"\",\"\",(Z46/$AC46)*$U46)","v":""},{"$f":"IF(AA46=\"\",\"\",(AA46/$AC46)*$U46)","v":1005681},{"$f":"IF(AB46=\"\",\"\",(AB46/$AC46)*$U46)","v":""},{"$f":"IF(SUM(AE46:AG46)=U46,\"\",\"ERROR\")","v":""}]
[null,"RF-000521",34,"Recreation Park","Boonah Rathdowney Road","Boonah","Dugandan Park",null,null,0,54000,null,1,54000,null,0.92359999999999998,{"$f":"IF(O47=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S47,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},54000,null,"y",null,null,"",14065,"",14065,null,"",54000,"",""]
[null,"Reserve",35,"Sports Park","Boonah Rathdowney Road","Boonah","Dugandan Park (Oval)",null,null,0,0,null,1,0,null,1.8224,{"$f":"IF(O48=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S48,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"Reserve",36,"Corridor Park","Boonah Rathdowney Road","Boonah","Dugandan Park Pathway",null,null,0,0,null,1,0,null,0.89349999999999996,{"$f":"IF(O49=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S49,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000539 & 540",37,"Recreation Park","Alfred st","Boonah","Lions Club of Boonah",null,null,0,210000,null,1,210000,null,1.4279999999999999,{"$f":"IF(O50=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S50,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},210000,null,"y",null,null,"",14065,"",14065,null,"",210000,"",""]
[null,"LF-000457, BO-000964, 967, 991, 1635, 1636, 1940, 2024, 2037, 2042, 958, 1268, 1435 & 1634",38,"Premier Park","Hoya Road","Boonah","SPRINGLEIGH PARK",null,null,0,526150,null,1,526150,null,2.7241,{"$f":"IF(O51=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S51,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},526150,null,"y",null,null,"",14065,"",14065,null,"",526150,"",""]
[null,"Reserve",39,"Recreation Park","16-20 Preston Court","Dugandan","Stanfield Estate Park (Boonah)",null,null,0,0,null,1,0,null,0.71240000000000003,{"$f":"IF(O52=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S52,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"BO-000972, 950, 1284, 1439 &1652",40,"Recreation Park","Boonah Rathdowney Road","Boonah","Tiny Tots Park (Rotary Park)",null,null,0,99363,null,1,99363,null,0.18709999999999999,{"$f":"IF(O53=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S53,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},99363,null,"y",null,null,"",14065,"",14065,null,"",99363,"",""]
[null,"BO-001886",41,"Recreation Park","Boonah Rathdowney Road","Boonah","Toby Slater Park (Lions Park)",null,null,0,10000,null,1,10000,null,0.1145,{"$f":"IF(O54=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S54,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10000,null,"y",null,null,"",14065,"",14065,null,"",10000,"",""]
[null,"LF-000510, 511 & 513",42,"Corridor Park","1 Eagle St","Harrisville","Eagle Street Park (BMX Park)",null,null,0,280000,null,1,280000,null,0.29880000000000001,{"$f":"IF(O55=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S55,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},280000,null,"y",null,null,"",14065,"",14065,null,"",280000,"",""]
[null,"LF-000627, BO-002061, 2062, 2063, 2064, 2050, 2051, 2052 & 2053, RP-004731 & RP-004732",43,"Sports Park","15 Pollock Street","Harrisville","Hayes Oval Inc - new sports park",null,null,0,559865,null,1,559865,null,7.1050000000000004,{"$f":"IF(O56=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S56,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},559865,null,"y",null,null,"",14065,"",14065,null,"",559865,"",""]
[null,"LF-000500, BO-001106, 1107, 1108, 1900 & 2011",44,"Recreation Park","10 Wholey Drive","Harrisville","LIONS ROTARY PARK",null,null,0,254725,null,1,254725,null,0.45710000000000001,{"$f":"IF(O57=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S57,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},254725,null,"y",null,null,"",14065,"",14065,null,"",254725,"",""]
[null,"LF-000503, BO-001112, 1117, 1118, 1119, 1121, 1122, 1113, 1323, 1698 & 1984",45,"Recreation Park","43 Queen Street","Harrisville","MEMORIAL PARK",null,null,0,431215,null,1,431215,null,0.47110000000000002,{"$f":"IF(O58=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S58,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},431215,null,"y",null,null,"",14065,"",14065,null,"",431215,"",""]
[null,"BO-000963, 986, 1710, 980, 1333, 1462 & 1709, RP-004725, RP-004726 & RS-003982",46,"Premier Park","25-27 Edward St","Kalbar","Engelsbrug Park",null,null,0,167318,null,1,167318,null,0.81130000000000002,{"$f":"IF(O59=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S59,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},167318,null,"y",null,null,"",14065,"",14065,null,"",167318,"",""]
[null,"LF-000562 & LF-000459 & BO-000968",47,"Recreation Park","22 George St","Kalbar","JEC Pennell Park",null,null,0,295700,null,1,295700,null,0.24279999999999999,{"$f":"IF(O60=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S60,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},295700,null,"y",null,null,"",14065,"",14065,null,"",295700,"",""]
[null,"Reserve",48,"Recreation Park","George St","Kalbar","Kalbar BMX Park",null,null,0,0,null,1,0,null,4.7241,{"$f":"IF(O61=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S61,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000421, LF-000576, LF-000577, BO-000908, 981, 1161, 1331, 1707, 1711, 1899 & 2010",49,"Recreation Park","78-80 George St","Kalbar","Kalbar Civic Centre Park",null,null,0,495400,null,1,495400,null,0.378,{"$f":"IF(O62=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S62,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},495400,null,"y",null,null,"",14065,"",14065,null,"",495400,"",""]
[null,"BO-000947, 1340 & 1718",50,"Recreation Park","Slatter Park Rd","Maroon","Slatter H.G. Park",null,null,0,97200,null,1,97200,null,0.42609999999999998,{"$f":"IF(O63=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S63,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},97200,null,"y",null,null,"",14065,"",14065,null,"",97200,"",""]
[null,"BO-000970, 957, 1352, 1469, 1730 & 2027",51,"Recreation Park","1 Cavanagh St","Mount Alford","Bowman Park",null,null,0,90300,null,1,90300,null,0.40329999999999999,{"$f":"IF(O64=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S64,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},90300,null,"y",null,null,"",14065,"",14065,null,"",90300,"",""]
[null,"Reserve",52,"Corridor Park","19-35 Flinders Street","Peak Crossing","GOOLMAN PARK",null,null,0,0,null,1,0,null,1.4261999999999999,{"$f":"IF(O65=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S65,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"BO-001133, 1138, 1140, 1143, 1145, 1146, 1754, 1901, 1135, 1371, 1753 & 2026, BO-001136 & RP-004535",53,"Premier Park","Lot 161 Ipswich-Boonah Rd","Peak Crossing","PEAK MOUNTAIN VIEW PARK",null,null,0,225964,null,1,225964,null,1.8735999999999999,{"$f":"IF(O66=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S66,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},225964,null,"y",null,null,"",14065,"",14065,null,"",225964,"",""]
[null,"LF-000458, BO-000951 & 1773",54,"Recreation Park","Gray St","Roadvale","Roadvale Park",null,null,0,61000,null,1,61000,null,0.42299999999999999,{"$f":"IF(O67=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S67,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},61000,null,"y",null,null,"",14065,"",14065,null,"",61000,"",""]
[null,"BO-000974 & 1774",55,"Recreation Park","Rosevale Rd","Rosevale","Rosevale Pioneer Park",null,null,0,11500,null,1,11500,null,0.13789999999999999,{"$f":"IF(O68=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S68,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11500,null,"y",null,null,"",14065,"",14065,null,"",11500,"",""]
[null,"BO-000975, 976, 1405 & 1795",56,"Sports Park","Bath St","Warrill View","JF Burnett Park",null,null,0,112696,null,1,112696,null,2.5101,{"$f":"IF(O69=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S69,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},112696,null,"y",null,null,"",14065,"",14065,null,"",112696,"",""]
[null,"LF-000060",57,"Recreation Park","McInnes Court","Beechmont","Cypress Ct Reserve",null,null,0,200000,null,1,200000,null,0.63429999999999997,{"$f":"IF(O70=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S70,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},200000,null,null,"y",null,"","",15993,15993,null,"","",200000,""]
[null,"BO-000145, 149, 150, 1242, 1605, 144, 1240 & 1603, RP-004690, RP-004718 & RP-004719",58,"Sports Park","1908 Beechmont Road","Beechmont","GRACELEIGH PARK",null,null,0,118693,null,1,118693,null,2.7225999999999999,{"$f":"IF(O71=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S71,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},118693,null,null,"y",null,"","",15993,15993,null,"","",118693,""]
[null,"LF-000061, 62, 64 & 65",59,"Recreation Park","McInnes Court","Beechmont","McInnes Estate Parks",null,null,0,960000,null,1,960000,null,1.9442999999999999,{"$f":"IF(O72=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S72,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},960000,null,null,"y",null,"","",15993,15993,null,"","",960000,""]
[null,"LF-000075, LF-000078, BO-000155, 157, 158, 161, 1664, 159, 1295, 1446 & 1663",60,"Premier Park","1-3, 9-13 Kidston & 39-41 Christie Street","Canungra","DJ SMITH MEMORIAL PARK",null,null,0,1053460,null,1,1053460,null,0.51229999999999998,{"$f":"IF(O73=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S73,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1053460,null,null,"y",null,"","",15993,15993,null,"","",1053460,""]
[null,"BO-000173, RP-004721, RP-004722 & RS-003981",61,"Recreation Park","Beaudesert - Nerang Rd & 2 Coburg Rd","Canungra","LIONS PARK Canungra",null,null,0,137837,null,1,137837,null,0.47949999999999998,{"$f":"IF(O74=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S74,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},137837,null,null,"y",null,"","",15993,15993,null,"","",137837,""]
[null,"BO-000182, 1298, 1669, 1928, 1932, 1959, 1960, 180, 1297, 1667 & 2029",62,"Sports Park","9-37 Coburg Rd","Canungra","MORIARTY PARK",null,null,0,411650,null,1,411650,null,4.4341999999999997,{"$f":"IF(O75=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S75,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},411650,null,null,"y",null,"","",15993,15993,null,"","",411650,""]
[null,"Reserve",63,"Recreation Park","10 Picnic Place","Canungra","Riverbend Drive Park",null,null,0,0,null,1,0,null,4.5949999999999998,{"$f":"IF(O76=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S76,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"LF-000629","NS1","Sports Park","Finch Road","Canungra","new sports park Canungra - land acquisition",null,null,0,315505,null,1,315505,null,2.2639999999999998,{"$f":"IF(O77=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q77=\"\",0,Q77*10000*P77)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S77,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},315505,null,null,"y",null,null,null,{"$f":"IF(X77=\"y\",AB$14,IF(AND(X77>0,X77<=1),X77*AB$14,\"\"))","v":15993},{"$f":"SUM(Z77:AB77)","v":15993},null,null,null,{"$f":"IF(AB77=\"\",\"\",(AB77/$AC77)*$U77)","v":315505},{"$f":"IF(SUM(AE77:AG77)=U77,\"\",\"ERROR\")","v":""}]
[null,"16",64,"Sports Park","1501 Beaudesert-Beenleigh Road","Tamborine","CEDAR CREEK PARK",null,null,0,0,null,1,0,null,6.2252999999999998,{"$f":"IF(O78=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S78,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"Reserve",65,"Corridor Park","56 Kilmore Drive","Tamborine","Kilmore Drive Park",null,null,{"$f":"IFERROR(VLOOKUP($H79,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IF(L79=\"\",1,VLOOKUP(L79,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K79=\"\",\"\",K79*M79)","v":0},null,14.305899999999999,{"$f":"IF(O79=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q79=\"\",0,Q79*10000*P79)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S79,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R79+N79)*T79,0)","v":0},null,null,"y",null,{"$f":"IF(V79=\"y\",Z$14,IF(AND(V79>0,V79<=1),V79*Z$14,\"\"))","v":""},{"$f":"IF(W79=\"y\",AA$14,IF(AND(W79>0,W79<=1),W79*AA$14,\"\"))","v":""},{"$f":"IF(X79=\"y\",AB$14,IF(AND(X79>0,X79<=1),X79*AB$14,\"\"))","v":15993},{"$f":"SUM(Z79:AB79)","v":15993},null,{"$f":"IF(Z79=\"\",\"\",(Z79/$AC79)*$U79)","v":""},{"$f":"IF(AA79=\"\",\"\",(AA79/$AC79)*$U79)","v":""},{"$f":"IF(AB79=\"\",\"\",(AB79/$AC79)*$U79)","v":0},{"$f":"IF(SUM(AE79:AG79)=U79,\"\",\"ERROR\")","v":""}]
[null,"BO-001902, 214, 1389 & 1776",66,"Sports Park","2205 Beaudesert - Beenleigh Rd","Tamborine","Middle Park (Oval) & Pony club",null,null,0,76200,null,1,76200,null,9.8870000000000005,{"$f":"IF(O80=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S80,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},76200,null,null,"y",null,"","",15993,15993,null,"","",76200,""]
[null,"Road reserve",67,"Recreation Park","Tamborine Mountain Road","Tamborine","Tamborine Park",null,null,0,0,null,1,0,null,0.34989999999999999,{"$f":"IF(O81=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S81,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"BO-000225, 227, 229, 1783, 1784, 222, 1394, 1484 & 1781, RP-002864, RP-004511 & RP-004512",68,"Recreation Park","2680-2726 Waterford-Tamborine Road","Tamborine","TAMBORINE SCHOOL PARK (Memorial)",null,null,0,266692,null,1,266692,null,3.8115999999999999,{"$f":"IF(O82=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S82,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},266692,null,null,"y",null,"","",15993,15993,null,"","",266692,""]
[null,"LF-000265, 581 & BO-000605",69,"Recreation Park","18-20 Cliff & 66-67 Southport","Tamborine Mountain","EAGLE HEIGHTS PARK",null,null,0,403000,null,1,403000,null,0.13109999999999999,{"$f":"IF(O83=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S83,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},403000,null,null,"y",null,"","",15993,15993,null,"","",403000,""]
[null,"LF-000269, BO-000612 & 613",70,"Recreation Park","57-71 Siganto & 2-12 Golf Course Rd","Tamborine Mountain","GUANABA PARK",null,null,0,511100,null,1,511100,null,1.8915999999999999,{"$f":"IF(O84=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S84,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},511100,null,null,"y",null,"","",15993,15993,null,"","",511100,""]
[null,"LF-000289",71,"Corridor Park","54 Sequoia Drive","Tamborine Mountain","Herringe Family Ecological Corridor",null,null,0,420000,null,1,420000,null,3.7911000000000001,{"$f":"IF(O85=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S85,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},420000,null,null,"y",null,"","",15993,15993,null,"","",420000,""]
[null,"Reserve",72,"Recreation Park","1 Holt Road","Tamborine Mountain","HOLT PARK",null,null,0,0,null,1,0,null,1.0173000000000001,{"$f":"IF(O86=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S86,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"BO-000619",73,"Recreation Park","99-113 Curtis Road","Tamborine Mountain","Lions Park (Mt Tamborine)",null,null,0,83350,null,1,83350,null,1.4903999999999999,{"$f":"IF(O87=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S87,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},83350,null,null,"y",null,"","",15993,15993,null,"","",83350,""]
[null,"LF-000275, RP-004577, RP-004729 & RP-004730",74,"Sports Park","364-412 Long Rd","Tamborine Mountain","Long Road Sports Complex",null,null,0,4033106,null,1,4033106,null,19.906700000000001,{"$f":"IF(O88=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S88,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4033106,null,null,"y",null,"","",15993,15993,null,"","",4033106,""]
[null,"Reserve",75,"Civic Space","Main street","Tamborine Mountain","Main Street Park",null,null,0,0,null,1,0,null,0.1343,{"$f":"IF(O89=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S89,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"LF-000288",76,"Recreation Park","11-27 Geissmann Street","Tamborine Mountain","North Tamborine Park (Outers)",null,null,0,877840,null,1,877840,null,1.4952000000000001,{"$f":"IF(O90=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S90,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},877840,null,null,"y",null,"","",15993,15993,null,"","",877840,""]
[null,"LF-000288, RP-002884, RP-004525 & RP-004526, BO-001964, BO-001965, BO-001966 & BO-000670",77,"Sports Park","11-27 Geissmann Street","Tamborine Mountain","North Tamborine Park (Oval)",null,null,0,223322,null,1,223322,null,1.1537999999999999,{"$f":"IF(O91=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S91,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},223322,null,null,"y",null,"","",15993,15993,null,"","",223322,""]
[null,"LF-000270, BO-000617, 615, 1397 & 1787",78,"Recreation Park","School Rd","Tamborine Mountain","ROSSER PARK",null,null,0,340400,null,1,340400,null,0.64100000000000001,{"$f":"IF(O92=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S92,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},340400,null,null,"y",null,"","",15993,15993,null,"","",340400,""]
[null,"BO-000599, 602, 598, 1314, 1454 & 1689",79,"Recreation Park","2-12 Stradbroke Ave & 30-34 Central Ave","Tamborine Mountain","STAFFSMITH PARK",null,null,0,140900,null,1,140900,null,0.83660000000000001,{"$f":"IF(O93=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S93,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},140900,null,null,"y",null,"","",15993,15993,null,"","",140900,""]
[null,"LF-000260, LF-000261 & LF-000262 & BO-000572, 576, 577, 579, 580,581, 1310, 1312, 1682, 1684, 1686, 1687, 1688, 2043, 2044, 2045, 2046, 573, 1313, 1453, 1685 & 584, RP-004691, RP-004723, RP-002872, RP-004515 & RP-004516",80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","TAMBORINE MOUNTAIN BOTANICAL G",null,null,0,1988251,null,1,1988251,null,8.6759000000000004,{"$f":"IF(O94=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S94,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1988251,null,null,"y",null,"","",15993,15993,null,"","",1988251,""]
[null,"BO-000626",81,"Recreation Park","21-43 Geissman Dr","Tamborine Mountain","Youngman Family Park",null,null,0,54088,null,1,54088,null,6.1715999999999998,{"$f":"IF(O95=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S95,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},54088,null,null,"y",null,"","",15993,15993,null,"","",54088,""]
[null,"Reserve",127,"Recreation Park","Old Coach Road","Tamborine","RPW Martin Memorial Park",null,null,0,0,null,{"$f":"IF(L96=\"\",1,VLOOKUP(L96,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K96=\"\",\"\",K96*M96)","v":0},null,1.903,{"$f":"IF(O96=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q96=\"\",0,Q96*10000*P96)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S96,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R96+N96)*T96,0)","v":0},null,null,"y",null,null,null,{"$f":"IF(X96=\"y\",AB$14,IF(AND(X96>0,X96<=1),X96*AB$14,\"\"))","v":15993},{"$f":"SUM(Z96:AB96)","v":15993},null,null,null,{"$f":"IF(AB96=\"\",\"\",(AB96/$AC96)*$U96)","v":0}]
[null,"Reserve",82,"Corridor Park","83 Climax Court","Witheren","Canungra Downs Park",null,null,0,0,null,1,0,null,0.78310000000000002,{"$f":"IF(O97=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S97,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"Reserve",83,"Corridor Park","83 Climax Court","Witheren","Canungra Downs Park",null,null,0,0,null,1,0,null,1.0374000000000001,{"$f":"IF(O98=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S98,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"Reserve",84,"Corridor Park","83 Climax Court","Witheren","Canungra Downs Park (Ponny Trail)",null,null,0,0,null,1,0,null,10.869400000000001,{"$f":"IF(O99=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S99,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J100*I100","v":0},null,1,0,null,null,{"$f":"IF(O100=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S100,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,null,null,"","","",0,null,"","","",""]
[null,"LF-000005",101,"Library","58 Brisbane Street","Beaudesert","Beaudesert Library",null,null,0,280000,null,1,280000,null,0.18029999999999999,{"$f":"IF(O101=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S101,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},280000,"y",null,null,null,28259,"","",28259,null,280000,"","",""]
[null,"LF-000020",7,"Museum","56 Brisbane Street","Beaudesert","Beaudesert Museum (Jubilee Park)",null,null,0,0,null,1,0,null,2.5609999999999999,{"$f":"IF(O102=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S102,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000032",12,"Indoor sports facility","13-15 Petersen Street","Beaudesert","Beaudesert Netball Club",null,null,0,0,null,1,0,null,0.4047,{"$f":"IF(O103=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S103,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000034",12,"Indoor sports facility","7-11 Helen Street","Beaudesert","Beaudesert Netball Club",null,null,0,0,null,1,0,null,0.5716,{"$f":"IF(O104=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S104,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"Reserve",102,"Indoor sports facility","3180 Beaudesert-Boonah Road","Beaudesert","Beaudesert Racecourse",null,null,0,0,null,1,0,null,33.738999999999997,{"$f":"IF(O105=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S105,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000012",103,"Indoor sports facility","56A Eaglesfield Street","Beaudesert","Beaudesert Scout Hall",null,null,0,240000,null,1,240000,null,0.20230000000000001,{"$f":"IF(O106=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S106,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},240000,"y",null,null,null,28259,"","",28259,null,240000,"","",""]
[null,"LF-000004",104,"Aquatic Centre","54 Brisbane Street","Beaudesert","Beaudesert Swimming Pool",null,null,0,450000,null,1,450000,null,0.53969999999999996,{"$f":"IF(O107=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S107,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},450000,"y",null,null,null,28259,"","",28259,null,450000,"","",""]
[null,"RP-002846 & RP-004507",105,"Art gallery","2-14 Enterprise Drive","Beaudesert","Dick Westerman Park",null,null,0,4937,null,1,4937,null,2.4700000000000002,{"$f":"IF(O108=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S108,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4937,"y",null,null,null,28259,"","",28259,null,4937,"","",""]
[null,"LF-000038",18,"Indoor sports facility","2-4 Petersen Street","Beaudesert","Junior Rugby League Football Club",null,null,0,0,null,1,0,null,2.1680000000000001,{"$f":"IF(O109=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S109,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000027",16,"Indoor sports facility","21-35 Bromelton Street","Beaudesert","Selwyn Parks Sports Facility",null,null,0,0,null,1,0,null,3.9860000000000002,{"$f":"IF(O110=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q110=\"\",0,Q110*10000*P110)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S110,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R110+N110)*T110,0)","v":0},"y",null,null,null,28259,null,null,28259,null,0]
[null,"Reserve",106,"Community Centre","82 Brisbane Street","Beaudesert","The Centre",null,null,0,0,null,1,0,null,0.184,{"$f":"IF(O111=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S111,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"reserve",21,"Indoor sports facility","148-160 Mt Lindesay Highway","Gleneagle","Everdell Park (Cricket & Rugby Club )",null,null,0,0,null,1,0,null,9.34,{"$f":"IF(O112=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S112,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000141",107,"Community Centre","79 Ogilvie Place","Kooralbyn","Kooralbyn Community Centre",null,null,{"$f":"IFERROR(VLOOKUP($H113,Parksunitrate1,2,FALSE),0)","v":0},120000,null,{"$f":"IF(L113=\"\",1,VLOOKUP(L113,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K113=\"\",\"\",K113*M113)","v":120000},null,0.59150000000000003,{"$f":"IF(O113=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q113=\"\",0,Q113*10000*P113)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S113,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R113+N113)*T113,0)","v":120000},"y",null,null,null,{"$f":"IF(V113=\"y\",Z$14,IF(AND(V113>0,V113<=1),V113*Z$14,\"\"))","v":28259},{"$f":"IF(W113=\"y\",AA$14,IF(AND(W113>0,W113<=1),W113*AA$14,\"\"))","v":""},{"$f":"IF(X113=\"y\",AB$14,IF(AND(X113>0,X113<=1),X113*AB$14,\"\"))","v":""},{"$f":"SUM(Z113:AB113)","v":28259},null,{"$f":"IF(Z113=\"\",\"\",(Z113/$AC113)*$U113)","v":120000},{"$f":"IF(AA113=\"\",\"\",(AA113/$AC113)*$U113)","v":""},{"$f":"IF(AB113=\"\",\"\",(AB113/$AC113)*$U113)","v":""},{"$f":"IF(SUM(AE113:AG113)=U113,\"\",\"ERROR\")","v":""}]
[null,"LF-000156",28,"Community Centre","72-100 Collins Street","Rathdowney","Rathdowney Bowls Club",null,null,0,0,null,1,0,null,3.3919999999999999,{"$f":"IF(O114=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S114,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"state school",108,"Aquatic Centre","141-155 Mt Lindesay Highway","Rathdowney","Rathdowney Pool",null,null,0,0,null,1,0,null,0.32640000000000002,{"$f":"IF(O115=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S115,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,"y",null,null,null,28259,"","",28259,null,0,"","",""]
[null,"LF-000538",29,"Indoor sports facility","17 Carter Road","Aratula","Aratula Sports Complex (Moffatt Memorial Park)",null,null,0,0,null,1,0,null,1.8109999999999999,{"$f":"IF(O116=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S116,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000420",109,"Community Centre","3 High Street","Boonah","Boonah & District Cultural Centre",null,null,0,340000,null,1,340000,null,0.19020000000000001,{"$f":"IF(O117=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S117,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},340000,null,"y",null,null,"",14065,"",14065,null,"",340000,"",""]
[null,null,110,"Library","14 High Street","Boonah","Boonah Library",null,null,0,0,null,1,0,null,4.2700000000000002E-2,{"$f":"IF(O118=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S118,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000541",33,"Indoor sports facility","Coronation Drive","Boonah","Boonah Sports Complex - Coronation Park",null,null,0,0,null,{"$f":"IF(L119=\"\",1,VLOOKUP(L119,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K119=\"\",\"\",K119*M119)","v":0},null,0,{"$f":"IF(O119=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q119=\"\",0,Q119*10000*P119)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S119,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R119+N119)*T119,0)","v":0},null,"y",null,null,null,14065,null,14065,null,null,0]
[null,"reserve",111,"Aquatic Centre","Macquarie Street","Boonah","Boonah State School Aquatic Centre",null,null,0,0,null,1,0,null,0.47789999999999999,{"$f":"IF(O120=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S120,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000541",33,"Aquatic Centre","Elizabeth Tce","Boonah","Coronation Park - Coronation Drive",null,null,0,0,null,{"$f":"IF(L121=\"\",1,VLOOKUP(L121,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K121=\"\",\"\",K121*M121)","v":0},null,7.6120000000000001,{"$f":"IF(O121=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q121=\"\",0,Q121*10000*P121)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S121,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R121+N121)*T121,0)","v":0},null,"y",null,null,null,14065,null,14065,null,null,0]
[null,"LF-000539 & 540",37,"General community space","Alfred st","Boonah","Lions Club of Boonah (Coronation Park)",null,null,0,0,null,1,0,null,1.4279999999999999,{"$f":"IF(O122=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S122,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000501 & LF-000502",112,"Community Centre","5 Hall Street","Harrisville","Harrisville School of Arts",null,null,0,195000,null,1,195000,null,0.29659999999999997,{"$f":"IF(O123=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S123,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},195000,null,"y",null,null,"",14065,"",14065,null,"",195000,"",""]
[null,"LF-000627",43,"Community Centre","Pollock Street","Harrisville","Harrisville Community Centre (Hayes Oval)",null,null,0,0,null,1,0,null,7.1050000000000004,{"$f":"IF(O124=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S124,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000503",45,"General community space","43 Queen Street","Harrisville","Memorial Park",null,null,0,0,null,1,0,null,0.47120000000000001,{"$f":"IF(O125=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S125,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000421, LF-000576 & LF-000577",49,"Community Centre","78 George Street","Kalbar","Kalbar Civic Centre",null,null,0,0,null,1,0,null,0.24379999999999999,{"$f":"IF(O126=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S126,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,"y",null,null,"",14065,"",14065,null,"",0,"",""]
[null,"LF-000453",113,"Museum","397B Boonah-Fassifern Road","Templin","Fassifern Museum",null,null,0,131240,null,1,131240,null,1.798,{"$f":"IF(O127=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S127,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},131240,null,"y",null,null,"",14065,"",14065,null,"",131240,"",""]
[null,"LF-000056",114,"General community space","1835 Beechmont Road","Beechmont","Beechmont Community Centre",null,null,0,400000,null,1,400000,null,1.1180000000000001,{"$f":"IF(O128=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S128,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},400000,null,null,"y",null,"","",15993,15993,null,"","",400000,""]
[null,"reserve",58,"Community Centre","1908 Beechmont Road","Beechmont","Graceleigh Park (Hall)",null,null,0,0,null,1,0,null,2.7010000000000001,{"$f":"IF(O129=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S129,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"reserve",62,"Aquatic Centre","2-26 Monarch Drive","Canungra","Canungra Swimming Pool",null,null,0,0,null,1,0,null,4.282,{"$f":"IF(O130=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S130,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"reserve",62,"Indoor sports facility","2-26 Monarch Drive","Canungra","Moriarty Park Sports Complex",null,null,0,0,null,1,0,null,4.282,{"$f":"IF(O131=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S131,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"LF-000080",115,"Library","12-14 Kidston Street","Canungra ","Canungra Library and Information Centre",null,null,0,160000,null,1,160000,null,5.2400000000000002E-2,{"$f":"IF(O132=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S132,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},160000,null,null,"y",null,"","",15993,15993,null,"","",160000,""]
[null,null,64,"Indoor sports facility","1501 Beaudesert-Beenleigh Road","Tamborine","Cedar Creek Pony Club",null,null,0,0,null,1,0,null,6.1619999999999999,{"$f":"IF(O133=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S133,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"Reserve",66,"Indoor sports facility","2205 Beaudesert-Beenleigh Road","Tamborine","Tamborine Pony Club (Middle Park)",null,null,0,0,null,1,0,null,9.8870000000000005,{"$f":"IF(O134=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S134,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"reserve",68,"Community Centre","2680-2726 Waterford-Tamborine Road","Tamborine","Tamborine Memorial Hall",null,null,0,0,null,1,0,null,3.8203,{"$f":"IF(O135=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S135,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"RP-004667, RS-003956 & RU-000491",116,"General community space","2-10 Main Western Road","Tamborine Mountain","Doughty Park",null,null,0,39767,null,1,39767,null,0.66410000000000002,{"$f":"IF(O136=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S136,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},39767,null,null,"y",null,"","",15993,15993,null,"","",39767,""]
[null,"LF-000275",74,"Indoor sports facility","364-412 Long Road","Tamborine Mountain","Long Road Sports Complex",null,null,0,0,null,1,0,null,19.957000000000001,{"$f":"IF(O137=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S137,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"LF-000284 & LF-000285",117,"Indoor sports facility","6 Beacon Rd","Tamborine Mountain","Tamborine Mountain Bowls Club",null,null,0,267000,null,1,267000,null,0.44259999999999999,{"$f":"IF(O138=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S138,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},267000,null,null,"y",null,"","",15993,15993,null,"","",267000,""]
[null,"LF-000266",119,"General community space","42 Southport Avenue","Tamborine Mountain","Tamborine Mountain Community Care",null,null,0,290000,null,1,290000,null,0.1012,{"$f":"IF(O139=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S139,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},290000,null,null,"y",null,"","",15993,15993,null,"","",290000,""]
[null,"reserve",118,"Indoor sports facility","88 Beacon Road","Tamborine Mountain","Tamborine Mountain Community Men's Shed",null,null,0,0,null,1,0,null,0.50580000000000003,{"$f":"IF(O140=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S140,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"LF-000260, 261 & 262",80,"General community space","25 Forsythia Drive","Tamborine Mountain","Tamborine Mountain Garden Club - Botanical Gardens",null,null,0,0,null,1,0,null,8.6380999999999997,{"$f":"IF(O141=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S141,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},0,null,null,"y",null,"","",15993,15993,null,"","",0,""]
[null,"RP-004724, RP-002857 & RS-003980",120,"Art space","53 Wongawallan Road","Tamborine Mountain","Tamborine Mountain Historical Park",null,null,0,18598,null,1,18598,null,0.4083,{"$f":"IF(O142=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S142,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18598,null,null,"y",null,"","",15993,15993,null,"","",18598,""]
[null,"LF-000281",122,"Library","30-32 Main Street","Tamborine Mountain","Tamborine Mountain Library",null,null,0,300000,null,1,300000,null,3.1699999999999999E-2,{"$f":"IF(O143=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S143,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},300000,null,null,"y",null,"","",15993,15993,null,"","",300000,""]
[null,"LF-000284, 285 & 286",121,"Aquatic Centre","14 Beacon Rd","Tamborine Mountain","Tamborine Mountain Swimming Pool",null,null,0,362000,null,1,362000,null,0.60419999999999996,{"$f":"IF(O144=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S144,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},362000,null,null,"y",null,"","",15993,15993,null,"","",362000,""]
[null,"LF-000282, RP-004739, RP-004740 & RP-004741",123,"Community Centre","2-4 Knoll Road","Tamborine Mountain","Vonda Youngman Community Centre",null,null,0,441685,null,1,441685,null,0.48499999999999999,{"$f":"IF(O145=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S145,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},441685,null,null,"y",null,"","",15993,15993,null,"","",441685,""]
[null,"LF-000276",124,"Community Centre","22 Main Street","Tamborine Mountain","Zamia Theatre",null,null,0,480000,null,{"$f":"IF(L146=\"\",1,VLOOKUP(L146,PArksitecond,2,FALSE))","v":1},{"$f":"IF(K146=\"\",\"\",K146*M146)","v":480000},null,0.17069999999999999,{"$f":"IF(O146=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q146=\"\",0,Q146*10000*P146)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S146,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR((R146+N146)*T146,0)","v":480000},null,null,"y",null,"","",15993,{"$f":"SUM(Z146:AB146)","v":15993},null,"","",480000,{"$f":"IF(SUM(AE146:AG146)=U146,\"\",\"ERROR\")","v":""}]
[null,"LF-000117",125,"Indoor sports facility","3086 Beechmont Road","Witheren","Beechmont Girl Guides and Scout Hall",null,null,0,320000,null,1,320000,null,3.7440000000000002,{"$f":"IF(O147=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(S147,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},320000,null,null,"y",null,"","",15993,15993,null,"","",320000,""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$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":"ExistTrunkAsset- SW","index":8,"n_rows":910,"n_cols":38,"rows_kept":910,"cut":false,"hidden":false,"merged":[[1,1,1,18],[2,1,2,18],[7,1,7,2],[9,22,9,25],[10,6,10,9],[10,15,10,18],[10,19,10,21],[10,22,11,22],[10,1,10,5],[9,33,9,37],[10,30,11,30],[10,37,11,37],[4,1,4,18],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,31,11,31],[10,27,11,27],[10,25,11,25],[10,23,11,23],[10,24,11,24],[10,10,10,14],[10,28,11,28],[10,29,11,29]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Stormwater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,"Asset Usage",null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'CatchmentDemand - SW'!$C8","v":"Beaudesert"},{"$f":"'CatchmentDemand - SW'!$C9","v":"Boonah"},{"$f":"'CatchmentDemand - SW'!$C10","v":"Canungra"},{"$f":"'CatchmentDemand - SW'!$C11","v":"Kalbar"},null,{"$f":"W11","v":"Beaudesert"},{"$f":"X11","v":"Boonah"},{"$f":"Y11","v":"Canungra"},{"$f":"Z11","v":"Kalbar"},"TOTALS",null,{"$f":"W11","v":"Beaudesert"},{"$f":"X11","v":"Boonah"},{"$f":"Y11","v":"Canungra"},{"$f":"Z11","v":"Kalbar"},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length","asset type/name","asset size","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Repalcement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"W13+1","v":2},{"$f":"X13+1","v":3},4]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(W11,stormcatch,6,FALSE),\"\")","v":127.524},85.02,11.504,{"$f":"IFERROR(VLOOKUP(Z11,'CatchmentDemand - SW'!C7:H11,6,FALSE),\"\")","v":13.848000000000001},null,{"$f":"W14","v":127.524},{"$f":"X14","v":85.02},{"$f":"Y14","v":11.504},{"$f":"Z14","v":13.848000000000001},null,null,{"$f":"SUM(AH15:AH875)","v":10235040},{"$f":"SUM(AI15:AI875)","v":2307769},{"$f":"SUM(AJ15:AJ875)","v":507285},{"$f":"SUM(AK15:AK875)","v":1413820},{"$f":"SUM(AL15:AL875)","v":0}]
[null,"DF-010215","PIPE00265","Drainage Financial (Pipes)","Albert St","Beaudesert",null,170.65,"RCP Circular",600,{"$f":"IF(G15=SWTYPE1,VLOOKUP(J15,SWUnitrates1,2,FALSE),IF(G15=SWTYPE2,VLOOKUP(J15,SWUnitrates2,2,FALSE),0))","v":0},87712,null,{"$f":"IF(M15=\"\",1,VLOOKUP(M15,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L15=\"\",\"\",L15*N15)","v":87712},null,null,{"$f":"IF(P15=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R15=\"\",0,R15*10000*Q15)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T15,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U15*(S15+O15),0)","v":87712},"y",null,null,null,null,{"$f":"IF(W15=\"y\",AB$14,IF(AND(W15>0,W15<=1),W15*AB$14,\"\"))","v":127.524},{"$f":"IF(X15=\"y\",AC$14,IF(AND(X15>0,X15<=1),X15*AC$14,\"\"))","v":""},{"$f":"IF(Y15=\"y\",AD$14,IF(AND(Y15>0,Y15<=1),Y15*AD$14,\"\"))","v":""},{"$f":"IF(Z15=\"y\",AE$14,IF(AND(Z15>0,Z15<=1),Z15*AE$14,\"\"))","v":""},{"$f":"SUM(AB15:AE15)","v":127.524},null,{"$f":"IF(AB15=\"\",\"\",(AB15/$AF15)*$V15)","v":87712},{"$f":"IF(AC15=\"\",\"\",(AC15/$AF15)*$V15)","v":""},{"$f":"IF(AD15=\"\",\"\",(AD15/$AF15)*$V15)","v":""},{"$f":"IF(AE15=\"\",\"\",(AE15/$AF15)*$V15)","v":""},{"$f":"IF(SUM(AH15:AK15)=V15,\"\",\"ERROR\")","v":""}]
[null,"DF-010216","PIPE00266","Drainage Financial (Pipes)","Albert St","Beaudesert",null,170.18,"RCP Circular",600,0,87471,null,1,{"$f":"IF(L16=\"\",\"\",L16*N16)","v":87471},null,null,{"$f":"IF(P16=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R16=\"\",0,R16*10000*Q16)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T16,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U16*(S16+O16),0)","v":87471},"y",null,null,null,null,127.524,"","","",127.524,null,87471,"","","",""]
[null,"DF-010672","PIPE00724","Drainage Financial (Pipes)","Albert St","Beaudesert",null,27.62,"RCP Circular",600,0,14194,null,1,14194,null,null,{"$f":"IF(P17=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R17=\"\",0,R17*10000*Q17)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T17,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14194,"y",null,null,null,null,127.524,"","","",127.524,null,14194,"","","",""]
[null,"DF-010103","PIPE00113","Drainage Financial (Pipes)","Albert St","Beaudesert",null,28.43,"RCP Circular",750,0,20357,null,1,20357,null,null,{"$f":"IF(P18=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T18,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20357,"y",null,null,null,null,127.524,"","","",127.524,null,20357,"","","",""]
[null,"DF-010217","PIPE00267","Drainage Financial (Pipes)","Albert St","Beaudesert",null,26.08,"RCP Circular",900,0,28659,null,1,28659,null,null,{"$f":"IF(P19=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T19,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28659,"y",null,null,null,null,127.524,"","","",127.524,null,28659,"","","",""]
[null,"DF-012409","NP013","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P20=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T20,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012416","NP021","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,1618,null,1,1618,null,null,{"$f":"IF(P21=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T21,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1618,"y",null,null,null,null,127.524,"","","",127.524,null,1618,"","","",""]
[null,"DF-011478","PIT00088","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Bro-Pit",null,0,2286,null,1,2286,null,null,{"$f":"IF(P22=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T22,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2286,"y",null,null,null,null,127.524,"","","",127.524,null,2286,"","","",""]
[null,"DF-011479","PIT00089","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P23=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T23,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011480","PIT00090","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P24=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T24,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011481","PIT00091","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P25=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T25,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011482","PIT00092","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P26=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T26,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011484","PIT00094","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P27=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T27,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011508","PIT00118","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P28=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T28,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011509","PIT00119","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P29=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T29,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011510","PIT00120","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P30=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T30,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011517","PIT00127","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P31=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T31,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-011518","PIT00128","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P32=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T32,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011519","PIT00129","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P33=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T33,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011520","PIT00130","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P34=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T34,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011623","PIT00277","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P35=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T35,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011624","PIT00278","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P36=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T36,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011625","PIT00279","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"End Wall (Baffled)",null,0,1500,null,1,1500,null,null,{"$f":"IF(P37=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T37,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012238","PIT00894","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P38=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T38,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012239","PIT00895","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P39=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T39,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012240","PIT00896","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P40=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T40,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012241","PIT00897","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P41=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T41,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-012242","PIT00898","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P42=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T42,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012243","PIT00899","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,2691,null,1,2691,null,null,{"$f":"IF(P43=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T43,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2691,"y",null,null,null,null,127.524,"","","",127.524,null,2691,"","","",""]
[null,"DF-012245","PIT00901","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Bro-Pit",null,0,3654,null,1,3654,null,null,{"$f":"IF(P44=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T44,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3654,"y",null,null,null,null,127.524,"","","",127.524,null,3654,"","","",""]
[null,"DF-012249","PIT00905","Drainage Financial (FSWPITS)","Albert St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P45=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T45,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011515","PIT00125","Drainage Financial (FSWPITS)","Albert/Ecole Sts","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P46=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T46,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011516","PIT00126","Drainage Financial (FSWPITS)","Albert/Ecole Sts","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P47=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T47,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011686","PIT00342","Drainage Financial (FSWPITS)","Alice St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P48=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T48,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011688","PIT00344","Drainage Financial (FSWPITS)","Alice St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P49=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T49,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011692","PIT00348","Drainage Financial (FSWPITS)","Alice St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P50=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T50,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012387","PIT01044","Drainage Financial (FSWPITS)","Alice St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P51=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T51,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012388","PIT01045","Drainage Financial (FSWPITS)","Alice St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P52=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T52,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-010915","PIPE00967","Drainage Financial (Pipes)","Anna St","Beaudesert",null,56.57,"RCP Circular",1800,0,143360,null,1,143360,null,null,{"$f":"IF(P53=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T53,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},143360,"y",null,null,null,null,127.524,"","","",127.524,null,143360,"","","",""]
[null,"DF-012411","NP016","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,1618,null,1,1618,null,null,{"$f":"IF(P54=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T54,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1618,"y",null,null,null,null,127.524,"","","",127.524,null,1618,"","","",""]
[null,"DF-012412","NP017","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,1618,null,1,1618,null,null,{"$f":"IF(P55=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T55,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1618,"y",null,null,null,null,127.524,"","","",127.524,null,1618,"","","",""]
[null,"DF-012413","NP018","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P56=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T56,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011556","PIT00204","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P57=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T57,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011559","PIT00207","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,998,null,1,998,null,null,{"$f":"IF(P58=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T58,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},998,"y",null,null,null,null,127.524,"","","",127.524,null,998,"","","",""]
[null,"DF-011560","PIT00208","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P59=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T59,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011596","PIT00250","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P60=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T60,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011640","PIT00294","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P61=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T61,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011641","PIT00295","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P62=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T62,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011642","PIT00296","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P63=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T63,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011645","PIT00299","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P64=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T64,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-011646","PIT00300","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P65=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T65,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012261","PIT00917","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Side Entry Pit",null,0,1426,null,1,1426,null,null,{"$f":"IF(P66=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T66,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1426,"y",null,null,null,null,127.524,"","","",127.524,null,1426,"","","",""]
[null,"DF-012262","PIT00918","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,2806,null,1,2806,null,null,{"$f":"IF(P67=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T67,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2806,"y",null,null,null,null,127.524,"","","",127.524,null,2806,"","","",""]
[null,"DF-012263","PIT00919","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P68=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T68,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012264","PIT00920","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,2203,null,1,2203,null,null,{"$f":"IF(P69=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T69,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2203,"y",null,null,null,null,127.524,"","","",127.524,null,2203,"","","",""]
[null,"DF-012265","PIT00921","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P70=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T70,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012266","PIT00922","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Bro-Pit",null,0,2579,null,1,2579,null,null,{"$f":"IF(P71=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T71,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2579,"y",null,null,null,null,127.524,"","","",127.524,null,2579,"","","",""]
[null,"DF-012278","PIT00934","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P72=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T72,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012279","PIT00935","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Junction Pit",null,0,1618,null,1,1618,null,null,{"$f":"IF(P73=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T73,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1618,"y",null,null,null,null,127.524,"","","",127.524,null,1618,"","","",""]
[null,"DF-012292","PIT00948","Drainage Financial (FSWPITS)","Anna St","Beaudesert",null,null,"Bro-Pit",null,0,2860,null,1,2860,null,null,{"$f":"IF(P74=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T74,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2860,"y",null,null,null,null,127.524,"","","",127.524,null,2860,"","","",""]
[null,"DF-011595","PIT00249","Drainage Financial (FSWPITS)","Anna St & Carpark","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P75=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T75,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011588","PIT00242","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,7498,null,1,7498,null,null,{"$f":"IF(P76=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T76,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,"y",null,null,null,null,127.524,"","","",127.524,null,7498,"","","",""]
[null,"DF-011589","PIT00243","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P77=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T77,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011590","PIT00244","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,1890,null,1,1890,null,null,{"$f":"IF(P78=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T78,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1890,"y",null,null,null,null,127.524,"","","",127.524,null,1890,"","","",""]
[null,"DF-011591","PIT00245","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Inlet",null,{"$f":"IF(G79=SWTYPE1,VLOOKUP(J79,SWUnitrates1,2,FALSE),IF(G79=SWTYPE2,VLOOKUP(J79,SWUnitrates2,2,FALSE),0))","v":0},396,null,{"$f":"IF(M79=\"\",1,VLOOKUP(M79,SWsitecond,2,FALSE))","v":1},396,null,null,{"$f":"IF(P79=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T79,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},396,"y",null,null,null,null,{"$f":"IF(W79=\"y\",AB$14,IF(AND(W79>0,W79<=1),W79*AB$14,\"\"))","v":127.524},{"$f":"IF(X79=\"y\",AC$14,IF(AND(X79>0,X79<=1),X79*AC$14,\"\"))","v":""},{"$f":"IF(Y79=\"y\",AD$14,IF(AND(Y79>0,Y79<=1),Y79*AD$14,\"\"))","v":""},{"$f":"IF(Z79=\"y\",AE$14,IF(AND(Z79>0,Z79<=1),Z79*AE$14,\"\"))","v":""},{"$f":"SUM(AB79:AE79)","v":127.524},null,{"$f":"IF(AB79=\"\",\"\",(AB79/$AF79)*$V79)","v":396},{"$f":"IF(AC79=\"\",\"\",(AC79/$AF79)*$V79)","v":""},{"$f":"IF(AD79=\"\",\"\",(AD79/$AF79)*$V79)","v":""},{"$f":"IF(AE79=\"\",\"\",(AE79/$AF79)*$V79)","v":""},{"$f":"IF(SUM(AH79:AK79)=V79,\"\",\"ERROR\")","v":""}]
[null,"DF-011592","PIT00246","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,{"$f":"IF(L80=\"\",\"\",L80*N80)","v":1390},null,null,{"$f":"IF(P80=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P80,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T80,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U80*(S80+O80),0)","v":1390},"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011593","PIT00247","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P81=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P81,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R81=\"\",0,R81*10000*Q81)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T81,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011594","PIT00248","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,507,null,1,507,null,null,{"$f":"IF(P82=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T82,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},507,"y",null,null,null,null,127.524,"","","",127.524,null,507,"","","",""]
[null,"DF-012267","PIT00923","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Grated Pit",null,0,2203,null,1,2203,null,null,{"$f":"IF(P83=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T83,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2203,"y",null,null,null,null,127.524,"","","",127.524,null,2203,"","","",""]
[null,"DF-012268","PIT00924","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Grated Pit",null,0,1922,null,1,1922,null,null,{"$f":"IF(P84=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T84,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1922,"y",null,null,null,null,127.524,"","","",127.524,null,1922,"","","",""]
[null,"DF-012269","PIT00925","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P85=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T85,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012270","PIT00926","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P86=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T86,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012271","PIT00927","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,7498,null,1,7498,null,null,{"$f":"IF(P87=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T87,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,"y",null,null,null,null,127.524,"","","",127.524,null,7498,"","","",""]
[null,"DF-012272","PIT00928","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,0,7498,null,1,7498,null,null,{"$f":"IF(P88=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T88,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,"y",null,null,null,null,127.524,"","","",127.524,null,7498,"","","",""]
[null,"DF-012273","PIT00929","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Bro-Pit",null,0,3654,null,1,3654,null,null,{"$f":"IF(P89=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T89,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3654,"y",null,null,null,null,127.524,"","","",127.524,null,3654,"","","",""]
[null,"DF-012274","PIT00930","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P90=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T90,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012275","PIT00931","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P91=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T91,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-012276","PIT00932","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P92=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T92,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-012277","PIT00933","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Unknown",null,0,1486,null,1,1486,null,null,{"$f":"IF(P93=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T93,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1486,"y",null,null,null,null,127.524,"","","",127.524,null,1486,"","","",""]
[null,"DF-012285","PIT00941","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Grated Pit",null,0,2237,null,1,2237,null,null,{"$f":"IF(P94=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T94,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2237,"y",null,null,null,null,127.524,"","","",127.524,null,2237,"","","",""]
[null,"DF-012286","PIT00942","Drainage Financial (FSWPITS)","Anna St Carpark","Beaudesert",null,null,"Junction Pit",null,{"$f":"IF(G95=SWTYPE1,VLOOKUP(J95,SWUnitrates1,2,FALSE),IF(G95=SWTYPE2,VLOOKUP(J95,SWUnitrates2,2,FALSE),0))","v":0},1251,null,{"$f":"IF(M95=\"\",1,VLOOKUP(M95,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L95=\"\",\"\",L95*N95)","v":1251},null,null,{"$f":"IF(P95=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P95,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R95=\"\",0,R95*10000*Q95)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T95,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U95*(S95+O95),0)","v":1251},"y",null,null,null,null,127.524,"","","",127.524,null,1251,"","","",""]
[null,"DF-010893","PIPE00945","Drainage Financial (Pipes)","Anna St, Coles","Beaudesert",null,77.67,"RCP Circular",1200,0,114251,null,1,114251,null,null,{"$f":"IF(P96=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T96,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},114251,"y",null,null,null,null,127.524,"","","",127.524,null,114251,"","","",""]
[null,"DF-010896","PIPE00948","Drainage Financial (Pipes)","Anna St, Coles","Beaudesert",null,53.65,"RCP Circular",1500,0,109063,null,1,109063,null,null,{"$f":"IF(P97=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T97,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},109063,"y",null,null,null,null,127.524,"","","",127.524,null,109063,"","","",""]
[null,"DF-012284","PIT00940","Drainage Financial (FSWPITS)","Anna/Eaglesfield Sts","Beaudesert",null,null,"Bro-Pit",null,0,5394,null,1,5394,null,null,{"$f":"IF(P98=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T98,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5394,"y",null,null,null,null,127.524,"","","",127.524,null,5394,"","","",""]
[null,"DF-006370",null,"Drainage Financial (Pipes)","antina Cct","Beaudesert",null,75.569999999999993,"RCP",675,0,15642,null,1,15642,null,null,{"$f":"IF(P99=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T99,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15642,"y",null,null,null,null,127.524,"","","",127.524,null,15642,"","","",""]
[null,"DF-006371",null,"Drainage Financial (Pipes)","antina Cct","Beaudesert",null,18.170000000000002,"RCP",750,0,4470,null,1,4470,null,null,{"$f":"IF(P100=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T100,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4470,"y",null,null,null,null,127.524,"","","",127.524,null,4470,"","","",""]
[null,"DF-006372",null,"Drainage Financial (FSWPITS)","antina Cct","Beaudesert",null,null,"MH","1 X 1200",0,1690,null,1,1690,null,null,{"$f":"IF(P101=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T101,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1690,"y",null,null,null,null,127.524,"","","",127.524,null,1690,"","","",""]
[null,"DF-006373",null,"Drainage Financial (FSWPITS)","antina Cct","Beaudesert",null,null,"SEP","7 X ENTRY PITS",0,10150,null,1,10150,null,null,{"$f":"IF(P102=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T102,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10150,"y",null,null,null,null,127.524,"","","",127.524,null,10150,"","","",""]
[null,"DF-011458","PIT00068","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P103=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T103,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011459","PIT00069","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P104=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T104,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011460","PIT00070","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P105=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T105,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011461","PIT00071","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P106=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T106,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011462","PIT00072","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,{"$f":"IF(G107=SWTYPE1,VLOOKUP(J107,SWUnitrates1,2,FALSE),IF(G107=SWTYPE2,VLOOKUP(J107,SWUnitrates2,2,FALSE),0))","v":0},1629,null,{"$f":"IF(M107=\"\",1,VLOOKUP(M107,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L107=\"\",\"\",L107*N107)","v":1629},null,null,{"$f":"IF(P107=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P107,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R107=\"\",0,R107*10000*Q107)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T107,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U107*(S107+O107),0)","v":1629},"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011463","PIT00073","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P108=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T108,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011464","PIT00074","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Wing Wall",null,0,1603,null,1,1603,null,null,{"$f":"IF(P109=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T109,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1603,"y",null,null,null,null,127.524,"","","",127.524,null,1603,"","","",""]
[null,"DF-011466","PIT00076","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P110=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T110,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011491","PIT00101","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P111=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T111,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011492","PIT00102","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Junction Pit",null,0,1618,null,1,1618,null,null,{"$f":"IF(P112=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T112,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1618,"y",null,null,null,null,127.524,"","","",127.524,null,1618,"","","",""]
[null,"DF-011493","PIT00103","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P113=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T113,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011494","PIT00104","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P114=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T114,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011495","PIT00105","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P115=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T115,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011498","PIT00108","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P116=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T116,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011499","PIT00109","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P117=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T117,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011500","PIT00110","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P118=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T118,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011501","PIT00111","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P119=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T119,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011502","PIT00112","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P120=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T120,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011505","PIT00115","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P121=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P121,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T121,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011506","PIT00116","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P122=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T122,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011507","PIT00117","Drainage Financial (FSWPITS)","Arthur St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P123=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T123,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012112","PIT00768","Drainage Financial (FSWPITS)","Bdst-Nerang Rd west of Brooklands","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P124=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T124,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-010657","PIPE00709","Drainage Financial (Pipes)","Beetham St","Beaudesert",null,115.87,"Grass Open Channel",null,0,6952,null,1,6952,null,null,{"$f":"IF(P125=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T125,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6952,"y",null,null,null,null,127.524,"","","",127.524,null,6952,"","","",""]
[null,"DF-010658","PIPE00710","Drainage Financial (Pipes)","Beetham St","Beaudesert",null,93.84,"Grass Open Channel",null,0,5630,null,1,5630,null,null,{"$f":"IF(P126=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T126,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5630,"y",null,null,null,null,127.524,"","","",127.524,null,5630,"","","",""]
[null,"DF-010423","PIPE00475","Drainage Financial (Pipes)","Beetham St","Beaudesert",null,28.16,"RCP Circular",600,0,14474,null,1,14474,null,null,{"$f":"IF(P127=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T127,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14474,"y",null,null,null,null,127.524,"","","",127.524,null,14474,"","","",""]
[null,"DF-010424","PIPE00476","Drainage Financial (Pipes)","Beetham St","Beaudesert",null,9.7100000000000009,"RCP Circular",600,0,4992,null,1,4992,null,null,{"$f":"IF(P128=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T128,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4992,"y",null,null,null,null,127.524,"","","",127.524,null,4992,"","","",""]
[null,"DF-010425","PIPE00477","Drainage Financial (Pipes)","Beetham St","Beaudesert",null,35.53,"RCP Circular",600,0,18261,null,1,18261,null,null,{"$f":"IF(P129=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T129,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18261,"y",null,null,null,null,127.524,"","","",127.524,null,18261,"","","",""]
[null,"DF-010427","PIPE00479","Drainage Financial (Pipes)","Beetham St","Beaudesert",null,46.37,"RCP Circular",600,0,23834,null,1,23834,null,null,{"$f":"IF(P130=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T130,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23834,"y",null,null,null,null,127.524,"","","",127.524,null,23834,"","","",""]
[null,"DF-011860","PIT00516","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P131=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T131,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011861","PIT00517","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,1449,null,1,1449,null,null,{"$f":"IF(P132=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T132,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1449,"y",null,null,null,null,127.524,"","","",127.524,null,1449,"","","",""]
[null,"DF-011862","PIT00518","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"End Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P133=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T133,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011863","PIT00519","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,2633,null,1,2633,null,null,{"$f":"IF(P134=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T134,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2633,"y",null,null,null,null,127.524,"","","",127.524,null,2633,"","","",""]
[null,"DF-011864","PIT00520","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P135=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T135,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011865","PIT00521","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P136=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T136,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011866","PIT00522","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P137=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T137,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011867","PIT00523","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,4681,null,1,4681,null,null,{"$f":"IF(P138=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T138,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4681,"y",null,null,null,null,127.524,"","","",127.524,null,4681,"","","",""]
[null,"DF-011868","PIT00524","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P139=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T139,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011869","PIT00525","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P140=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T140,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011871","PIT00527","Drainage Financial (FSWPITS)","Beetham St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,4851,null,1,4851,null,null,{"$f":"IF(P141=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T141,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4851,"y",null,null,null,null,127.524,"","","",127.524,null,4851,"","","",""]
[null,"DF-010260","PIPE00311","Drainage Financial (Pipes)","Birnam St","Beaudesert",null,183.5,"RCP Circular",600,0,94321,null,1,94321,null,null,{"$f":"IF(P142=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T142,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},94321,"y",null,null,null,null,127.524,"","","",127.524,null,94321,"","","",""]
[null,"DF-010365","PIPE00416","Drainage Financial (Pipes)","Birnam St","Beaudesert",null,70.06,"RCP Circular",750,0,50160,null,1,50160,null,null,{"$f":"IF(P143=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T143,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50160,"y",null,null,null,null,{"$f":"IF(W143=\"y\",AB$14,IF(AND(W143>0,W143<=1),W143*AB$14,\"\"))","v":127.524},{"$f":"IF(X143=\"y\",AC$14,IF(AND(X143>0,X143<=1),X143*AC$14,\"\"))","v":""},{"$f":"IF(Y143=\"y\",AD$14,IF(AND(Y143>0,Y143<=1),Y143*AD$14,\"\"))","v":""},{"$f":"IF(Z143=\"y\",AE$14,IF(AND(Z143>0,Z143<=1),Z143*AE$14,\"\"))","v":""},{"$f":"SUM(AB143:AE143)","v":127.524},null,{"$f":"IF(AB143=\"\",\"\",(AB143/$AF143)*$V143)","v":50160},{"$f":"IF(AC143=\"\",\"\",(AC143/$AF143)*$V143)","v":""},{"$f":"IF(AD143=\"\",\"\",(AD143/$AF143)*$V143)","v":""},{"$f":"IF(AE143=\"\",\"\",(AE143/$AF143)*$V143)","v":""},{"$f":"IF(SUM(AH143:AK143)=V143,\"\",\"ERROR\")","v":""}]
[null,"DF-011675","PIT00331","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P144=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T144,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011676","PIT00332","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P145=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T145,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011677","PIT00333","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P146=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P146,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T146,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011678","PIT00334","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P147=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T147,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011681","PIT00337","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P148=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P148,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T148,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011682","PIT00338","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P149=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P149,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T149,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011683","PIT00339","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P150=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P150,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T150,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011684","PIT00340","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P151=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T151,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011685","PIT00341","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P152=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T152,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011687","PIT00343","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P153=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P153,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T153,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011693","PIT00349","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P154=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P154,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T154,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011694","PIT00350","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P155=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T155,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011789","PIT00445","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P156=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T156,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011790","PIT00446","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P157=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T157,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011791","PIT00447","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P158=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P158,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T158,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012383","PIT01040","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P159=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P159,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T159,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012384","PIT01041","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Junction Pit",null,0,2146,null,1,2146,null,null,{"$f":"IF(P160=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T160,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2146,"y",null,null,null,null,127.524,"","","",127.524,null,2146,"","","",""]
[null,"DF-012385","PIT01042","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Junction Pit",null,0,507,null,1,507,null,null,{"$f":"IF(P161=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T161,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},507,"y",null,null,null,null,127.524,"","","",127.524,null,507,"","","",""]
[null,"DF-012386","PIT01043","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P162=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T162,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012390","PIT01047","Drainage Financial (FSWPITS)","Birnam St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P163=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T163,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011761","PIT00417","Drainage Financial (FSWPITS)","Birnam/Buchanan Sts","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P164=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T164,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012389","PIT01046","Drainage Financial (FSWPITS)","Birnam/Buchanan Sts","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P165=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T165,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011689","PIT00345","Drainage Financial (FSWPITS)","Birnam/Michaelina Sts","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P166=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T166,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-010018","PIPE00023","Drainage Financial (Pipes)","Boundary St","Beaudesert",null,219.57,"RCP Culvert","3000 X 300",0,13174,null,1,13174,null,null,{"$f":"IF(P167=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T167,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13174,"y",null,null,null,null,127.524,"","","",127.524,null,13174,"","","",""]
[null,"DF-011404","PIT00001","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Outlet - Pipe End",null,0,481,null,1,481,null,null,{"$f":"IF(P168=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T168,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011405","PIT00002","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Inlet",null,0,481,null,1,481,null,null,{"$f":"IF(P169=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T169,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011421","PIT00024","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P170=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T170,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011422","PIT00025","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Grated Pit",null,{"$f":"IF(G171=SWTYPE1,VLOOKUP(J171,SWUnitrates1,2,FALSE),IF(G171=SWTYPE2,VLOOKUP(J171,SWUnitrates2,2,FALSE),0))","v":0},1188,null,{"$f":"IF(M171=\"\",1,VLOOKUP(M171,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L171=\"\",\"\",L171*N171)","v":1188},null,null,{"$f":"IF(P171=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P171,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R171=\"\",0,R171*10000*Q171)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T171,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U171*(S171+O171),0)","v":1188},"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011423","PIT00026","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Junction Pit",null,0,2605,null,1,2605,null,null,{"$f":"IF(P172=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T172,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2605,"y",null,null,null,null,127.524,"","","",127.524,null,2605,"","","",""]
[null,"DF-011424","PIT00027","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Junction Pit",null,0,998,null,1,998,null,null,{"$f":"IF(P173=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T173,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},998,"y",null,null,null,null,127.524,"","","",127.524,null,998,"","","",""]
[null,"DF-011425","PIT00028","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Outlet - Pipe End",null,0,481,null,1,481,null,null,{"$f":"IF(P174=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T174,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011426","PIT00029","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Bro-Pit",null,0,2047,null,1,2047,null,null,{"$f":"IF(P175=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T175,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2047,"y",null,null,null,null,127.524,"","","",127.524,null,2047,"","","",""]
[null,"DF-011427","PIT00030","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P176=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T176,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011428","PIT00031","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Junction Pit",null,0,2146,null,1,2146,null,null,{"$f":"IF(P177=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P177,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T177,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2146,"y",null,null,null,null,127.524,"","","",127.524,null,2146,"","","",""]
[null,"DF-011429","PIT00032","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P178=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P178,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T178,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011430","PIT00033","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P179=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T179,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-011431","PIT00034","Drainage Financial (FSWPITS)","Boundary St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P180=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P180,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T180,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-010420","PIPE00472","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,23.68,"RCP Circular",600,0,12173,null,1,12173,null,null,{"$f":"IF(P181=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P181,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T181,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12173,"y",null,null,null,null,127.524,"","","",127.524,null,12173,"","","",""]
[null,"DF-010673","PIPE00725","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,81.81,"RCP Circular",600,0,42048,null,1,42048,null,null,{"$f":"IF(P182=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P182,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T182,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},42048,"y",null,null,null,null,127.524,"","","",127.524,null,42048,"","","",""]
[null,"DF-010678","PIPE00730","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,27.98,"RCP Circular",600,0,14380,null,1,14380,null,null,{"$f":"IF(P183=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P183,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T183,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14380,"y",null,null,null,null,127.524,"","","",127.524,null,14380,"","","",""]
[null,"DF-010679","PIPE00731","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,90.12,"RCP Circular",600,0,46322,null,1,46322,null,null,{"$f":"IF(P184=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T184,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46322,"y",null,null,null,null,127.524,"","","",127.524,null,46322,"","","",""]
[null,"DF-010824","PIPE00876","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,85.73,"RCP Circular",600,0,44063,null,1,44063,null,null,{"$f":"IF(P185=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T185,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},44063,"y",null,null,null,null,127.524,"","","",127.524,null,44063,"","","",""]
[null,"DF-010834","PIPE00886","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,17.63,"RCP Circular",600,0,9062,null,1,9062,null,null,{"$f":"IF(P186=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P186,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T186,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9062,"y",null,null,null,null,127.524,"","","",127.524,null,9062,"","","",""]
[null,"DF-010835","PIPE00887","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,17.39,"RCP Circular",600,0,8940,null,1,8940,null,null,{"$f":"IF(P187=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P187,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T187,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8940,"y",null,null,null,null,127.524,"","","",127.524,null,8940,"","","",""]
[null,"DF-010836","PIPE00888","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,62.07,"RCP Circular",600,0,31904,null,1,31904,null,null,{"$f":"IF(P188=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T188,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31904,"y",null,null,null,null,127.524,"","","",127.524,null,31904,"","","",""]
[null,"DF-010839","PIPE00891","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,1.95,"RCP Circular",600,0,1002,null,1,1002,null,null,{"$f":"IF(P189=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T189,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1002,"y",null,null,null,null,127.524,"","","",127.524,null,1002,"","","",""]
[null,"DF-010840","PIPE00892","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,34.6,"RCP Circular",600,0,17783,null,1,17783,null,null,{"$f":"IF(P190=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P190,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T190,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17783,"y",null,null,null,null,127.524,"","","",127.524,null,17783,"","","",""]
[null,"DF-010841","PIPE00893","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,31.36,"RCP Circular",600,0,16117,null,1,16117,null,null,{"$f":"IF(P191=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P191,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T191,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16117,"y",null,null,null,null,127.524,"","","",127.524,null,16117,"","","",""]
[null,"DF-010855","PIPE00907","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,55.05,"RCP Circular",600,0,28294,null,1,28294,null,null,{"$f":"IF(P192=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P192,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T192,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28294,"y",null,null,null,null,127.524,"","","",127.524,null,28294,"","","",""]
[null,"DF-010856","PIPE00908","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,55.66,"RCP Circular",600,0,28610,null,1,28610,null,null,{"$f":"IF(P193=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T193,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28610,"y",null,null,null,null,127.524,"","","",127.524,null,28610,"","","",""]
[null,"DF-010866","PIPE00918","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,52.53,"RCP Circular",600,0,26998,null,1,26998,null,null,{"$f":"IF(P194=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T194,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26998,"y",null,null,null,null,127.524,"","","",127.524,null,26998,"","","",""]
[null,"DF-010876","PIPE00928","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,52.01,"RCP Circular",750,0,37237,null,1,37237,null,null,{"$f":"IF(P195=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T195,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37237,"y",null,null,null,null,127.524,"","","",127.524,null,37237,"","","",""]
[null,"DF-010877","PIPE00929","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,24.39,"RCP Circular",750,0,17464,null,1,17464,null,null,{"$f":"IF(P196=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P196,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T196,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17464,"y",null,null,null,null,127.524,"","","",127.524,null,17464,"","","",""]
[null,"DF-010878","PIPE00930","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,174.26,"RCP Circular",750,0,124772,null,1,124772,null,null,{"$f":"IF(P197=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T197,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},124772,"y",null,null,null,null,127.524,"","","",127.524,null,124772,"","","",""]
[null,"DF-010407","PIPE00459","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,184.83,"RCP Circular",900,0,203126,null,1,203126,null,null,{"$f":"IF(P198=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T198,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},203126,"y",null,null,null,null,127.524,"","","",127.524,null,203126,"","","",""]
[null,"DF-010412","PIPE00464","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,15.27,"RCP Circular",900,0,16778,null,1,16778,null,null,{"$f":"IF(P199=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P199,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T199,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16778,"y",null,null,null,null,127.524,"","","",127.524,null,16778,"","","",""]
[null,"DF-010413","PIPE00465","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,41.33,"RCP Circular",900,0,45419,null,1,45419,null,null,{"$f":"IF(P200=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P200,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T200,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45419,"y",null,null,null,null,127.524,"","","",127.524,null,45419,"","","",""]
[null,"DF-010416","PIPE00468","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,26.43,"RCP Circular",900,0,29047,null,1,29047,null,null,{"$f":"IF(P201=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P201,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T201,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29047,"y",null,null,null,null,127.524,"","","",127.524,null,29047,"","","",""]
[null,"DF-010417","PIPE00469","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,1,"RCP Circular",900,0,1098,null,1,1098,null,null,{"$f":"IF(P202=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T202,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1098,"y",null,null,null,null,127.524,"","","",127.524,null,1098,"","","",""]
[null,"DF-010829","PIPE00881","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,77.599999999999994,"RCP Circular",900,0,85287,null,1,85287,null,null,{"$f":"IF(P203=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P203,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T203,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},85287,"y",null,null,null,null,127.524,"","","",127.524,null,85287,"","","",""]
[null,"DF-010418","PIPE00470","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,46.25,"RCP Circular",1200,0,68028,null,1,68028,null,null,{"$f":"IF(P204=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P204,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T204,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},68028,"y",null,null,null,null,127.524,"","","",127.524,null,68028,"","","",""]
[null,"DF-010842","PIPE00894","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,0.54,"RCP Box Section",1200,0,788,null,1,788,null,null,{"$f":"IF(P205=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P205,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T205,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},788,"y",null,null,null,null,127.524,"","","",127.524,null,788,"","","",""]
[null,"DF-010833","PIPE00885","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,30.25,"RCP Box Section","1200 X 300",0,22690,null,1,22690,null,null,{"$f":"IF(P206=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P206,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T206,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22690,"y",null,null,null,null,127.524,"","","",127.524,null,22690,"","","",""]
[null,"DF-010830","PIPE00882","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,30.37,"RCP Box Section","1200 X 400",0,24993,null,1,24993,null,null,{"$f":"IF(P207=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T207,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24993,"y",null,null,null,null,{"$f":"IF(W207=\"y\",AB$14,IF(AND(W207>0,W207<=1),W207*AB$14,\"\"))","v":127.524},{"$f":"IF(X207=\"y\",AC$14,IF(AND(X207>0,X207<=1),X207*AC$14,\"\"))","v":""},{"$f":"IF(Y207=\"y\",AD$14,IF(AND(Y207>0,Y207<=1),Y207*AD$14,\"\"))","v":""},{"$f":"IF(Z207=\"y\",AE$14,IF(AND(Z207>0,Z207<=1),Z207*AE$14,\"\"))","v":""},{"$f":"SUM(AB207:AE207)","v":127.524},null,{"$f":"IF(AB207=\"\",\"\",(AB207/$AF207)*$V207)","v":24993},{"$f":"IF(AC207=\"\",\"\",(AC207/$AF207)*$V207)","v":""},{"$f":"IF(AD207=\"\",\"\",(AD207/$AF207)*$V207)","v":""},{"$f":"IF(AE207=\"\",\"\",(AE207/$AF207)*$V207)","v":""},{"$f":"IF(SUM(AH207:AK207)=V207,\"\",\"ERROR\")","v":""}]
[null,"DF-010832","PIPE00884","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,14.73,"RCP Box Section","1200 X 400",0,12126,null,1,12126,null,null,{"$f":"IF(P208=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P208,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T208,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12126,"y",null,null,null,null,127.524,"","","",127.524,null,12126,"","","",""]
[null,"DF-010837","PIPE00889","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,12.89,"RCP Box Section","1200 X 600",0,13673,null,1,13673,null,null,{"$f":"IF(P209=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P209,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T209,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13673,"y",null,null,null,null,127.524,"","","",127.524,null,13673,"","","",""]
[null,"DF-010838","PIPE00890","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,12.93,"RCP Box Section","1200 X 600",0,13719,null,1,13719,null,null,{"$f":"IF(P210=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T210,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13719,"y",null,null,null,null,127.524,"","","",127.524,null,13719,"","","",""]
[null,"DF-010884","PIPE00936","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,100.11,"RCP Box Section","1350 X 3600",0,804104,null,1,804104,null,null,{"$f":"IF(P211=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T211,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},804104,"y",null,null,null,null,127.524,"","","",127.524,null,804104,"","","",""]
[null,"DF-010831","PIPE00883","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,2.35,"RCP Box Section","300 X 200",0,574,null,1,574,null,null,{"$f":"IF(P212=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T212,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},574,"y",null,null,null,null,127.524,"","","",127.524,null,574,"","","",""]
[null,"DF-010410","PIPE00462","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,2.4900000000000002,"RCP Box Section","300 X 300",0,686,null,1,686,null,null,{"$f":"IF(P213=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P213,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T213,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},686,"y",null,null,null,null,127.524,"","","",127.524,null,686,"","","",""]
[null,"DF-010959","NL014","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,15.06,"RCP Box Section","350 X 500",0,5858,null,1,5858,null,null,{"$f":"IF(P214=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P214,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T214,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5858,"y",null,null,null,null,127.524,"","","",127.524,null,5858,"","","",""]
[null,"DF-010411","PIPE00463","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,2.8,"RCP Box Section","375 X 750",0,1390,null,1,1390,null,null,{"$f":"IF(P215=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P215,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T215,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-010237","PIPE00287","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,38.6,"RCP Box Section","600 X 1200",0,40955,null,1,40955,null,null,{"$f":"IF(P216=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T216,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},40955,"y",null,null,null,null,127.524,"","","",127.524,null,40955,"","","",""]
[null,"DF-010403","PIPE00455","Drainage Financial (Pipes)","Brisbane St","Beaudesert",null,0.69,"RCP Box Section","750 X 300",0,317,null,1,317,null,null,{"$f":"IF(P217=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P217,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T217,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},317,"y",null,null,null,null,127.524,"","","",127.524,null,317,"","","",""]
[null,"DF-011651","PIT00305","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P218=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P218,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T218,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011652","PIT00306","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P219=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P219,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T219,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011792","PIT00448","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P220=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P220,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T220,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-011830","PIT00486","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,507,null,1,507,null,null,{"$f":"IF(P221=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T221,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},507,"y",null,null,null,null,127.524,"","","",127.524,null,507,"","","",""]
[null,"DF-011831","PIT00487","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P222=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P222,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T222,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011832","PIT00488","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,2203,null,1,2203,null,null,{"$f":"IF(P223=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P223,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T223,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2203,"y",null,null,null,null,127.524,"","","",127.524,null,2203,"","","",""]
[null,"DF-011833","PIT00489","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P224=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P224,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T224,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011835","PIT00491","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P225=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T225,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011836","PIT00492","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,2860,null,1,2860,null,null,{"$f":"IF(P226=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T226,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2860,"y",null,null,null,null,127.524,"","","",127.524,null,2860,"","","",""]
[null,"DF-011838","PIT00494","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P227=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P227,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T227,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011842","PIT00498","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P228=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P228,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T228,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011843","PIT00499","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P229=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P229,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T229,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011844","PIT00500","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P230=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P230,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T230,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011845","PIT00501","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P231=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P231,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T231,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011846","PIT00502","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P232=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P232,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T232,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011847","PIT00503","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P233=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P233,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T233,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011848","PIT00504","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,2860,null,1,2860,null,null,{"$f":"IF(P234=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T234,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2860,"y",null,null,null,null,127.524,"","","",127.524,null,2860,"","","",""]
[null,"DF-011849","PIT00505","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,{"$f":"IF(G235=SWTYPE1,VLOOKUP(J235,SWUnitrates1,2,FALSE),IF(G235=SWTYPE2,VLOOKUP(J235,SWUnitrates2,2,FALSE),0))","v":0},4442,null,{"$f":"IF(M235=\"\",1,VLOOKUP(M235,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L235=\"\",\"\",L235*N235)","v":4442},null,null,{"$f":"IF(P235=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P235,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R235=\"\",0,R235*10000*Q235)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T235,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U235*(S235+O235),0)","v":4442},"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-011850","PIT00506","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P236=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P236,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T236,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-011851","PIT00507","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P237=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P237,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T237,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011852","PIT00508","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P238=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P238,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T238,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011853","PIT00509","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"End Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P239=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T239,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011854","PIT00510","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,2976,null,1,2976,null,null,{"$f":"IF(P240=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P240,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T240,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2976,"y",null,null,null,null,127.524,"","","",127.524,null,2976,"","","",""]
[null,"DF-011855","PIT00511","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P241=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P241,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T241,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011856","PIT00512","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Wing Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P242=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T242,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012244","PIT00900","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P243=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P243,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T243,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012250","PIT00906","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,3751,null,1,3751,null,null,{"$f":"IF(P244=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T244,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3751,"y",null,null,null,null,127.524,"","","",127.524,null,3751,"","","",""]
[null,"DF-012251","PIT00907","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P245=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P245,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T245,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012252","PIT00908","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Inlet",null,0,1603,null,1,1603,null,null,{"$f":"IF(P246=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P246,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T246,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1603,"y",null,null,null,null,127.524,"","","",127.524,null,1603,"","","",""]
[null,"DF-012288","PIT00944","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,4681,null,1,4681,null,null,{"$f":"IF(P247=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P247,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T247,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4681,"y",null,null,null,null,127.524,"","","",127.524,null,4681,"","","",""]
[null,"DF-012289","PIT00945","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,2633,null,1,2633,null,null,{"$f":"IF(P248=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P248,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T248,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2633,"y",null,null,null,null,127.524,"","","",127.524,null,2633,"","","",""]
[null,"DF-012290","PIT00946","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4285,null,1,4285,null,null,{"$f":"IF(P249=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T249,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4285,"y",null,null,null,null,127.524,"","","",127.524,null,4285,"","","",""]
[null,"DF-012307","PIT00963","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,2633,null,1,2633,null,null,{"$f":"IF(P250=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T250,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2633,"y",null,null,null,null,127.524,"","","",127.524,null,2633,"","","",""]
[null,"DF-012323","PIT00979","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P251=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P251,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T251,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012324","PIT00980","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4285,null,1,4285,null,null,{"$f":"IF(P252=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P252,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T252,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4285,"y",null,null,null,null,127.524,"","","",127.524,null,4285,"","","",""]
[null,"DF-012325","PIT00981","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P253=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T253,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012326","PIT00982","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,4681,null,1,4681,null,null,{"$f":"IF(P254=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P254,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T254,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4681,"y",null,null,null,null,127.524,"","","",127.524,null,4681,"","","",""]
[null,"DF-012327","PIT00983","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,2633,null,1,2633,null,null,{"$f":"IF(P255=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P255,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T255,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2633,"y",null,null,null,null,127.524,"","","",127.524,null,2633,"","","",""]
[null,"DF-012331","PIT00987","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P256=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P256,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T256,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012332","PIT00988","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P257=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P257,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T257,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012333","PIT00989","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P258=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T258,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012334","PIT00990","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1049,null,1,1049,null,null,{"$f":"IF(P259=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T259,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1049,"y",null,null,null,null,127.524,"","","",127.524,null,1049,"","","",""]
[null,"DF-012335","PIT00991","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,2860,null,1,2860,null,null,{"$f":"IF(P260=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P260,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T260,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2860,"y",null,null,null,null,127.524,"","","",127.524,null,2860,"","","",""]
[null,"DF-012336","PIT00992","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,3006,null,1,3006,null,null,{"$f":"IF(P261=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P261,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T261,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3006,"y",null,null,null,null,127.524,"","","",127.524,null,3006,"","","",""]
[null,"DF-012337","PIT00993","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P262=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T262,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012338","PIT00994","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P263=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P263,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T263,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012339","PIT00995","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P264=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P264,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T264,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-012340","PIT00996","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,3484,null,1,3484,null,null,{"$f":"IF(P265=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T265,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3484,"y",null,null,null,null,127.524,"","","",127.524,null,3484,"","","",""]
[null,"DF-012341","PIT00997","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P266=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T266,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012342","PIT00998","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,1877,null,1,1877,null,null,{"$f":"IF(P267=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T267,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1877,"y",null,null,null,null,127.524,"","","",127.524,null,1877,"","","",""]
[null,"DF-012343","PIT00999","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,2579,null,1,2579,null,null,{"$f":"IF(P268=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P268,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T268,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2579,"y",null,null,null,null,127.524,"","","",127.524,null,2579,"","","",""]
[null,"DF-012344","PIT01000","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P269=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P269,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T269,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012347","PIT01003","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P270=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P270,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T270,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012348","PIT01004","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P271=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P271,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T271,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,{"$f":"IF(W271=\"y\",AB$14,IF(AND(W271>0,W271<=1),W271*AB$14,\"\"))","v":127.524},{"$f":"IF(X271=\"y\",AC$14,IF(AND(X271>0,X271<=1),X271*AC$14,\"\"))","v":""},{"$f":"IF(Y271=\"y\",AD$14,IF(AND(Y271>0,Y271<=1),Y271*AD$14,\"\"))","v":""},{"$f":"IF(Z271=\"y\",AE$14,IF(AND(Z271>0,Z271<=1),Z271*AE$14,\"\"))","v":""},{"$f":"SUM(AB271:AE271)","v":127.524},null,{"$f":"IF(AB271=\"\",\"\",(AB271/$AF271)*$V271)","v":1188},{"$f":"IF(AC271=\"\",\"\",(AC271/$AF271)*$V271)","v":""},{"$f":"IF(AD271=\"\",\"\",(AD271/$AF271)*$V271)","v":""},{"$f":"IF(AE271=\"\",\"\",(AE271/$AF271)*$V271)","v":""},{"$f":"IF(SUM(AH271:AK271)=V271,\"\",\"ERROR\")","v":""}]
[null,"DF-012349","PIT01005","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,1721,null,1,1721,null,null,{"$f":"IF(P272=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P272,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T272,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1721,"y",null,null,null,null,127.524,"","","",127.524,null,1721,"","","",""]
[null,"DF-012350","PIT01006","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P273=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P273,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T273,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012351","PIT01007","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P274=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P274,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T274,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012352","PIT01008","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,6553,null,1,6553,null,null,{"$f":"IF(P275=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T275,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6553,"y",null,null,null,null,127.524,"","","",127.524,null,6553,"","","",""]
[null,"DF-012353","PIT01009","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,6553,null,1,6553,null,null,{"$f":"IF(P276=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T276,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6553,"y",null,null,null,null,127.524,"","","",127.524,null,6553,"","","",""]
[null,"DF-012354","PIT01010","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Unknown",null,0,1486,null,1,1486,null,null,{"$f":"IF(P277=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P277,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T277,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1486,"y",null,null,null,null,127.524,"","","",127.524,null,1486,"","","",""]
[null,"DF-012355","PIT01011","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,8499,null,1,8499,null,null,{"$f":"IF(P278=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P278,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T278,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8499,"y",null,null,null,null,127.524,"","","",127.524,null,8499,"","","",""]
[null,"DF-012356","PIT01012","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Grated Pit",null,0,4948,null,1,4948,null,null,{"$f":"IF(P279=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P279,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T279,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4948,"y",null,null,null,null,127.524,"","","",127.524,null,4948,"","","",""]
[null,"DF-012357","PIT01013","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P280=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P280,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T280,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012358","PIT01014","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,2146,null,1,2146,null,null,{"$f":"IF(P281=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T281,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2146,"y",null,null,null,null,127.524,"","","",127.524,null,2146,"","","",""]
[null,"DF-012359","PIT01015","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P282=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T282,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-012360","PIT01016","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Outlet",null,0,481,null,1,481,null,null,{"$f":"IF(P283=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P283,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T283,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012361","PIT01017","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,3006,null,1,3006,null,null,{"$f":"IF(P284=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P284,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T284,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3006,"y",null,null,null,null,127.524,"","","",127.524,null,3006,"","","",""]
[null,"DF-012362","PIT01018","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P285=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T285,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012363","PIT01019","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P286=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P286,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T286,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012364","PIT01020","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Unknown",null,0,1486,null,1,1486,null,null,{"$f":"IF(P287=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P287,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T287,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1486,"y",null,null,null,null,127.524,"","","",127.524,null,1486,"","","",""]
[null,"DF-012370","PIT01026","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P288=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P288,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T288,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012371","PIT01027","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P289=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T289,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012372","PIT01028","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Bro-Pit",null,0,2860,null,1,2860,null,null,{"$f":"IF(P290=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P290,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T290,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2860,"y",null,null,null,null,127.524,"","","",127.524,null,2860,"","","",""]
[null,"DF-012373","PIT01029","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Outlet",null,0,481,null,1,481,null,null,{"$f":"IF(P291=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T291,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012374","PIT01030","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Side Entry Pit",null,0,998,null,1,998,null,null,{"$f":"IF(P292=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P292,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T292,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},998,"y",null,null,null,null,127.524,"","","",127.524,null,998,"","","",""]
[null,"DF-012375","PIT01031","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"End Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P293=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P293,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T293,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012380","PIT01036","Drainage Financial (FSWPITS)","Brisbane St","Beaudesert",null,null,"Side Entry Pit",null,0,1043,null,1,1043,null,null,{"$f":"IF(P294=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T294,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1043,"y",null,null,null,null,127.524,"","","",127.524,null,1043,"","","",""]
[null,"DF-011695","PIT00351","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Side Entry Pit",null,0,3262,null,1,3262,null,null,{"$f":"IF(P295=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P295,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T295,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3262,"y",null,null,null,null,127.524,"","","",127.524,null,3262,"","","",""]
[null,"DF-011696","PIT00352","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Side Entry Pit",null,0,3262,null,1,3262,null,null,{"$f":"IF(P296=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P296,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T296,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3262,"y",null,null,null,null,127.524,"","","",127.524,null,3262,"","","",""]
[null,"DF-011697","PIT00353","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Side Entry Pit",null,0,2040,null,1,2040,null,null,{"$f":"IF(P297=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T297,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2040,"y",null,null,null,null,127.524,"","","",127.524,null,2040,"","","",""]
[null,"DF-011698","PIT00354","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Junction Pit",null,0,5076,null,1,5076,null,null,{"$f":"IF(P298=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P298,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T298,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5076,"y",null,null,null,null,127.524,"","","",127.524,null,5076,"","","",""]
[null,"DF-011711","PIT00367","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Grated Pit",null,{"$f":"IF(G299=SWTYPE1,VLOOKUP(J299,SWUnitrates1,2,FALSE),IF(G299=SWTYPE2,VLOOKUP(J299,SWUnitrates2,2,FALSE),0))","v":0},1188,null,{"$f":"IF(M299=\"\",1,VLOOKUP(M299,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L299=\"\",\"\",L299*N299)","v":1188},null,null,{"$f":"IF(P299=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P299,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R299=\"\",0,R299*10000*Q299)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T299,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U299*(S299+O299),0)","v":1188},"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011712","PIT00368","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Grated Pit",null,0,4975,null,1,4975,null,null,{"$f":"IF(P300=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P300,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T300,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4975,"y",null,null,null,null,127.524,"","","",127.524,null,4975,"","","",""]
[null,"DF-011713","PIT00369","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P301=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P301,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T301,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-011714","PIT00370","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P302=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P302,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T302,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011715","PIT00371","Drainage Financial (FSWPITS)","Brisbane St HS Carpark","Beaudesert",null,null,"Wing Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P303=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P303,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T303,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012247","PIT00903","Drainage Financial (FSWPITS)","Brisbane St near pool pum station","Beaudesert",null,null,"Bro-Pit",null,0,2344,null,1,2344,null,null,{"$f":"IF(P304=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T304,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2344,"y",null,null,null,null,127.524,"","","",127.524,null,2344,"","","",""]
[null,"DF-012248","PIT00904","Drainage Financial (FSWPITS)","Brisbane St near pool pum station","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P305=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P305,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T305,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012328","PIT00984","Drainage Financial (FSWPITS)","Brisbane St opp HS ent","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P306=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P306,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T306,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011839","PIT00495","Drainage Financial (FSWPITS)","Brisbane St opp Mill St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P307=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T307,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011841","PIT00497","Drainage Financial (FSWPITS)","Brisbane St opp Mill St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P308=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P308,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T308,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011837","PIT00493","Drainage Financial (FSWPITS)","Brisbane St opp Turbot St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P309=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P309,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T309,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012365","PIT01021","Drainage Financial (FSWPITS)","Brisbane/Tubber Sts","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P310=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P310,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T310,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012367","PIT01023","Drainage Financial (FSWPITS)","Brisbane/Tubber Sts","Beaudesert",null,null,"Junction Pit",null,0,1618,null,1,1618,null,null,{"$f":"IF(P311=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P311,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T311,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1618,"y",null,null,null,null,127.524,"","","",127.524,null,1618,"","","",""]
[null,"DF-010577","PIPE00629","Drainage Financial (Pipes)","Brooklands Dr","Beaudesert",null,45.72,"RCP Circular",750,0,32734,null,1,32734,null,null,{"$f":"IF(P312=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P312,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T312,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32734,"y",null,null,null,null,127.524,"","","",127.524,null,32734,"","","",""]
[null,"DF-010578","PIPE00630","Drainage Financial (Pipes)","Brooklands Dr","Beaudesert",null,22.45,"RCP Circular",750,0,16074,null,1,16074,null,null,{"$f":"IF(P313=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P313,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T313,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16074,"y",null,null,null,null,127.524,"","","",127.524,null,16074,"","","",""]
[null,"DF-010581","PIPE00633","Drainage Financial (Pipes)","Brooklands Dr","Beaudesert",null,27.45,"RCP Circular",750,0,19655,null,1,19655,null,null,{"$f":"IF(P314=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P314,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T314,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19655,"y",null,null,null,null,127.524,"","","",127.524,null,19655,"","","",""]
[null,"DF-010582","PIPE00634","Drainage Financial (Pipes)","Brooklands Dr","Beaudesert",null,13.98,"RCP Circular",750,0,10009,null,1,10009,null,null,{"$f":"IF(P315=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P315,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T315,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10009,"y",null,null,null,null,127.524,"","","",127.524,null,10009,"","","",""]
[null,"DF-010583","PIPE00635","Drainage Financial (Pipes)","Brooklands Dr","Beaudesert",null,29.16,"RCP Circular",750,0,20880,null,1,20880,null,null,{"$f":"IF(P316=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P316,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T316,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20880,"y",null,null,null,null,127.524,"","","",127.524,null,20880,"","","",""]
[null,"DF-012013","PIT00669","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P317=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P317,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T317,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012014","PIT00670","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P318=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P318,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T318,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012015","PIT00671","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P319=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P319,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T319,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012016","PIT00672","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P320=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P320,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T320,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012022","PIT00678","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P321=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P321,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T321,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012023","PIT00679","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P322=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P322,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T322,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012024","PIT00680","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P323=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P323,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T323,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012025","PIT00681","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"End Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P324=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P324,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T324,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012029","PIT00685","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P325=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T325,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012030","PIT00686","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P326=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P326,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T326,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012031","PIT00687","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P327=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P327,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T327,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012032","PIT00688","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P328=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P328,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T328,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012033","PIT00689","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P329=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P329,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T329,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012034","PIT00690","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P330=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P330,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T330,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012035","PIT00691","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P331=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P331,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T331,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012038","PIT00694","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,4285,null,1,4285,null,null,{"$f":"IF(P332=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P332,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T332,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4285,"y",null,null,null,null,127.524,"","","",127.524,null,4285,"","","",""]
[null,"DF-012039","PIT00695","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P333=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P333,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T333,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012040","PIT00696","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P334=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P334,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T334,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012041","PIT00697","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P335=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P335,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T335,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,{"$f":"IF(W335=\"y\",AB$14,IF(AND(W335>0,W335<=1),W335*AB$14,\"\"))","v":127.524},{"$f":"IF(X335=\"y\",AC$14,IF(AND(X335>0,X335<=1),X335*AC$14,\"\"))","v":""},{"$f":"IF(Y335=\"y\",AD$14,IF(AND(Y335>0,Y335<=1),Y335*AD$14,\"\"))","v":""},{"$f":"IF(Z335=\"y\",AE$14,IF(AND(Z335>0,Z335<=1),Z335*AE$14,\"\"))","v":""},{"$f":"SUM(AB335:AE335)","v":127.524},null,{"$f":"IF(AB335=\"\",\"\",(AB335/$AF335)*$V335)","v":1188},{"$f":"IF(AC335=\"\",\"\",(AC335/$AF335)*$V335)","v":""},{"$f":"IF(AD335=\"\",\"\",(AD335/$AF335)*$V335)","v":""},{"$f":"IF(AE335=\"\",\"\",(AE335/$AF335)*$V335)","v":""},{"$f":"IF(SUM(AH335:AK335)=V335,\"\",\"ERROR\")","v":""}]
[null,"DF-012042","PIT00698","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,2331,null,1,2331,null,null,{"$f":"IF(P336=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P336,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T336,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2331,"y",null,null,null,null,127.524,"","","",127.524,null,2331,"","","",""]
[null,"DF-012043","PIT00699","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P337=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P337,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T337,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012044","PIT00700","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P338=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P338,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T338,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012045","PIT00701","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P339=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P339,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T339,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012046","PIT00702","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P340=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P340,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T340,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012047","PIT00703","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P341=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P341,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T341,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012048","PIT00704","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P342=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P342,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T342,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012049","PIT00705","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P343=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P343,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T343,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012050","PIT00706","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P344=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P344,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T344,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012104","PIT00760","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P345=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P345,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T345,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-012107","PIT00763","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P346=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P346,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T346,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-012108","PIT00764","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Bro-Pit",null,0,4942,null,1,4942,null,null,{"$f":"IF(P347=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P347,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T347,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4942,"y",null,null,null,null,127.524,"","","",127.524,null,4942,"","","",""]
[null,"DF-012109","PIT00765","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P348=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P348,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T348,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-012110","PIT00766","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Junction Pit",null,0,1474,null,1,1474,null,null,{"$f":"IF(P349=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P349,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T349,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1474,"y",null,null,null,null,127.524,"","","",127.524,null,1474,"","","",""]
[null,"DF-012111","PIT00767","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P350=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P350,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T350,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012113","PIT00769","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Bro-Pit",null,0,4942,null,1,4942,null,null,{"$f":"IF(P351=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P351,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T351,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4942,"y",null,null,null,null,127.524,"","","",127.524,null,4942,"","","",""]
[null,"DF-012114","PIT00770","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Bro-Pit",null,0,3040,null,1,3040,null,null,{"$f":"IF(P352=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P352,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T352,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3040,"y",null,null,null,null,127.524,"","","",127.524,null,3040,"","","",""]
[null,"DF-012115","PIT00771","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Outlet",null,0,481,null,1,481,null,null,{"$f":"IF(P353=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P353,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T353,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012197","PIT00853","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Bro-Pit",null,0,2726,null,1,2726,null,null,{"$f":"IF(P354=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P354,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T354,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2726,"y",null,null,null,null,127.524,"","","",127.524,null,2726,"","","",""]
[null,"DF-012198","PIT00854","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Bro-Pit",null,0,3040,null,1,3040,null,null,{"$f":"IF(P355=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P355,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T355,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3040,"y",null,null,null,null,127.524,"","","",127.524,null,3040,"","","",""]
[null,"DF-012199","PIT00855","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P356=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P356,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T356,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012201","PIT00857","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P357=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P357,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T357,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012202","PIT00858","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P358=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P358,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T358,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012203","PIT00859","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P359=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P359,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T359,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-012205","PIT00861","Drainage Financial (FSWPITS)","Brooklands Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P360=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P360,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T360,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-010946","NL002","Drainage Financial (Pipes)","Buchanan St","Beaudesert",null,46.28,"RCP Circular",600,0,23787,null,1,23787,null,null,{"$f":"IF(P361=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P361,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T361,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23787,"y",null,null,null,null,127.524,"","","",127.524,null,23787,"","","",""]
[null,"DF-010947","NL003","Drainage Financial (Pipes)","Buchanan St","Beaudesert",null,117.67,"RCP Circular",600,0,60481,null,1,60481,null,null,{"$f":"IF(P362=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P362,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T362,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},60481,"y",null,null,null,null,127.524,"","","",127.524,null,60481,"","","",""]
[null,"DF-010366","PIPE00417","Drainage Financial (Pipes)","Buchanan St","Beaudesert",null,85.31,"RCP Circular",600,{"$f":"IF(G363=SWTYPE1,VLOOKUP(J363,SWUnitrates1,2,FALSE),IF(G363=SWTYPE2,VLOOKUP(J363,SWUnitrates2,2,FALSE),0))","v":0},43849,null,{"$f":"IF(M363=\"\",1,VLOOKUP(M363,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L363=\"\",\"\",L363*N363)","v":43849},null,null,{"$f":"IF(P363=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P363,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R363=\"\",0,R363*10000*Q363)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T363,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U363*(S363+O363),0)","v":43849},"y",null,null,null,null,127.524,"","","",127.524,null,43849,"","","",""]
[null,"DF-012403","NP004","Drainage Financial (FSWPITS)","Buchanan St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P364=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P364,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T364,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012404","NP005","Drainage Financial (FSWPITS)","Buchanan St","Beaudesert",null,null,"Junction Pit",null,0,507,null,1,507,null,null,{"$f":"IF(P365=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P365,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T365,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},507,"y",null,null,null,null,127.524,"","","",127.524,null,507,"","","",""]
[null,"DF-011775","PIT00431","Drainage Financial (FSWPITS)","Buchanan St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P366=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P366,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T366,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011776","PIT00432","Drainage Financial (FSWPITS)","Buchanan St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P367=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P367,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T367,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011777","PIT00433","Drainage Financial (FSWPITS)","Buchanan St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P368=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P368,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T368,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012410","NP014","Drainage Financial (FSWPITS)","Calam St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P369=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P369,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T369,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011778","PIT00434","Drainage Financial (FSWPITS)","Calam St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P370=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P370,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T370,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011779","PIT00435","Drainage Financial (FSWPITS)","Calam St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P371=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P371,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T371,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012382","PIT01038","Drainage Financial (FSWPITS)","Calam St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P372=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T372,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-010276","PIPE00327","Drainage Financial (Pipes)","Caroline Ct","Beaudesert",null,33.619999999999997,"RCP Circular",600,0,17282,null,1,17282,null,null,{"$f":"IF(P373=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P373,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T373,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17282,"y",null,null,null,null,127.524,"","","",127.524,null,17282,"","","",""]
[null,"DF-010275","PIPE00326","Drainage Financial (Pipes)","Caroline Ct","Beaudesert",null,18.77,"RCP Circular",750,0,13438,null,1,13438,null,null,{"$f":"IF(P374=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P374,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T374,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13438,"y",null,null,null,null,127.524,"","","",127.524,null,13438,"","","",""]
[null,"DF-010277","PIPE00328","Drainage Financial (Pipes)","Caroline Ct","Beaudesert",null,49.8,"RCP Circular",750,0,35658,null,1,35658,null,null,{"$f":"IF(P375=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P375,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T375,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35658,"y",null,null,null,null,127.524,"","","",127.524,null,35658,"","","",""]
[null,"DF-011699","PIT00355","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,1801,null,1,1801,null,null,{"$f":"IF(P376=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P376,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T376,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1801,"y",null,null,null,null,127.524,"","","",127.524,null,1801,"","","",""]
[null,"DF-011700","PIT00356","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,1894,null,1,1894,null,null,{"$f":"IF(P377=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P377,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T377,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1894,"y",null,null,null,null,127.524,"","","",127.524,null,1894,"","","",""]
[null,"DF-011701","PIT00357","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,3408,null,1,3408,null,null,{"$f":"IF(P378=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P378,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T378,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3408,"y",null,null,null,null,127.524,"","","",127.524,null,3408,"","","",""]
[null,"DF-011702","PIT00358","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,1894,null,1,1894,null,null,{"$f":"IF(P379=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P379,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T379,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1894,"y",null,null,null,null,127.524,"","","",127.524,null,1894,"","","",""]
[null,"DF-011703","PIT00359","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,1655,null,1,1655,null,null,{"$f":"IF(P380=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P380,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T380,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1655,"y",null,null,null,null,127.524,"","","",127.524,null,1655,"","","",""]
[null,"DF-011704","PIT00360","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,2040,null,1,2040,null,null,{"$f":"IF(P381=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P381,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T381,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2040,"y",null,null,null,null,127.524,"","","",127.524,null,2040,"","","",""]
[null,"DF-011705","PIT00361","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,1655,null,1,1655,null,null,{"$f":"IF(P382=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P382,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T382,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1655,"y",null,null,null,null,127.524,"","","",127.524,null,1655,"","","",""]
[null,"DF-011706","PIT00362","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,1894,null,1,1894,null,null,{"$f":"IF(P383=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P383,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T383,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1894,"y",null,null,null,null,127.524,"","","",127.524,null,1894,"","","",""]
[null,"DF-011707","PIT00363","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,1801,null,1,1801,null,null,{"$f":"IF(P384=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P384,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T384,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1801,"y",null,null,null,null,127.524,"","","",127.524,null,1801,"","","",""]
[null,"DF-011708","PIT00364","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,3262,null,1,3262,null,null,{"$f":"IF(P385=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P385,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T385,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3262,"y",null,null,null,null,127.524,"","","",127.524,null,3262,"","","",""]
[null,"DF-011709","PIT00365","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,3092,null,1,3092,null,null,{"$f":"IF(P386=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P386,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T386,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3092,"y",null,null,null,null,127.524,"","","",127.524,null,3092,"","","",""]
[null,"DF-011710","PIT00366","Drainage Financial (FSWPITS)","Caroline Ct","Beaudesert",null,null,"Side Entry Pit",null,0,3092,null,1,3092,null,null,{"$f":"IF(P387=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P387,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T387,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3092,"y",null,null,null,null,127.524,"","","",127.524,null,3092,"","","",""]
[null,"DF-010141","PIPE00191","Drainage Financial (Pipes)","Cavell Av","Beaudesert",null,32.06,"RCP Box Section","450 X 300",0,10258,null,1,10258,null,null,{"$f":"IF(P388=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P388,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T388,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10258,"y",null,null,null,null,127.524,"","","",127.524,null,10258,"","","",""]
[null,"DF-010142","PIPE00192","Drainage Financial (Pipes)","Cavell Av","Beaudesert",null,1.31,"RCP Box Section","450 X 300",0,418,null,1,418,null,null,{"$f":"IF(P389=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P389,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T389,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},418,"y",null,null,null,null,127.524,"","","",127.524,null,418,"","","",""]
[null,"DF-011547","PIT00195","Drainage Financial (FSWPITS)","Cavell Ave","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P390=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T390,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011548","PIT00196","Drainage Financial (FSWPITS)","Cavell Ave","Beaudesert",null,null,"Junction Pit",null,0,1890,null,1,1890,null,null,{"$f":"IF(P391=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P391,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T391,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1890,"y",null,null,null,null,127.524,"","","",127.524,null,1890,"","","",""]
[null,"DF-011550","PIT00198","Drainage Financial (FSWPITS)","Cavell Ave","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P392=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P392,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T392,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011551","PIT00199","Drainage Financial (FSWPITS)","Cavell Ave","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P393=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P393,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T393,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-010480","PIPE00532","Drainage Financial (Pipes)","Cedar Dr","Beaudesert",null,34.01,"RCP Circular",600,0,17483,null,1,17483,null,null,{"$f":"IF(P394=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P394,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T394,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17483,"y",null,null,null,null,127.524,"","","",127.524,null,17483,"","","",""]
[null,"DF-010471","PIPE00523","Drainage Financial (Pipes)","Cedar Dr","Beaudesert",null,64.11,"RCP Circular",750,0,45906,null,1,45906,null,null,{"$f":"IF(P395=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T395,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45906,"y",null,null,null,null,127.524,"","","",127.524,null,45906,"","","",""]
[null,"DF-010474","PIPE00526","Drainage Financial (Pipes)","Cedar Dr","Beaudesert",null,41.45,"RCP Circular",750,0,29675,null,1,29675,null,null,{"$f":"IF(P396=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P396,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T396,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29675,"y",null,null,null,null,127.524,"","","",127.524,null,29675,"","","",""]
[null,"DF-010477","PIPE00529","Drainage Financial (Pipes)","Cedar Dr","Beaudesert",null,45.32,"RCP Circular",750,0,32446,null,1,32446,null,null,{"$f":"IF(P397=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P397,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T397,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},32446,"y",null,null,null,null,127.524,"","","",127.524,null,32446,"","","",""]
[null,"DF-010481","PIPE00533","Drainage Financial (Pipes)","Cedar Dr","Beaudesert",null,34.659999999999997,"RCP Circular",900,0,38095,null,1,38095,null,null,{"$f":"IF(P398=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P398,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T398,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38095,"y",null,null,null,null,127.524,"","","",127.524,null,38095,"","","",""]
[null,"DF-010501","PIPE00553","Drainage Financial (Pipes)","Cedar Dr","Beaudesert",null,0.99,"RCP Box Section","450 X 450",0,384,null,1,384,null,null,{"$f":"IF(P399=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P399,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T399,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},384,"y",null,null,null,null,{"$f":"IF(W399=\"y\",AB$14,IF(AND(W399>0,W399<=1),W399*AB$14,\"\"))","v":127.524},{"$f":"IF(X399=\"y\",AC$14,IF(AND(X399>0,X399<=1),X399*AC$14,\"\"))","v":""},{"$f":"IF(Y399=\"y\",AD$14,IF(AND(Y399>0,Y399<=1),Y399*AD$14,\"\"))","v":""},{"$f":"IF(Z399=\"y\",AE$14,IF(AND(Z399>0,Z399<=1),Z399*AE$14,\"\"))","v":""},{"$f":"SUM(AB399:AE399)","v":127.524},null,{"$f":"IF(AB399=\"\",\"\",(AB399/$AF399)*$V399)","v":384},{"$f":"IF(AC399=\"\",\"\",(AC399/$AF399)*$V399)","v":""},{"$f":"IF(AD399=\"\",\"\",(AD399/$AF399)*$V399)","v":""},{"$f":"IF(AE399=\"\",\"\",(AE399/$AF399)*$V399)","v":""},{"$f":"IF(SUM(AH399:AK399)=V399,\"\",\"ERROR\")","v":""}]
[null,"DF-011911","PIT00567","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P400=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P400,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T400,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011912","PIT00568","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P401=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P401,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T401,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011913","PIT00569","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P402=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P402,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P402,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T402,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011914","PIT00570","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P403=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P403,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P403,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T403,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011915","PIT00571","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P404=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P404,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P404,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T404,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011916","PIT00572","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P405=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P405,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P405,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T405,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011917","PIT00573","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P406=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P406,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P406,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T406,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011918","PIT00574","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P407=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P407,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P407,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T407,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011919","PIT00575","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P408=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P408,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P408,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T408,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011920","PIT00576","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P409=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P409,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P409,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T409,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011921","PIT00577","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P410=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P410,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P410,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T410,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011927","PIT00583","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P411=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P411,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P411,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T411,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011928","PIT00584","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P412=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P412,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T412,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011929","PIT00585","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P413=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P413,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P413,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T413,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011934","PIT00590","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P414=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P414,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P414,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T414,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011937","PIT00593","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P415=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P415,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P415,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T415,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011938","PIT00594","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P416=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P416,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P416,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T416,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011939","PIT00595","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P417=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P417,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P417,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T417,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011940","PIT00596","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P418=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P418,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P418,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T418,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011941","PIT00597","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P419=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P419,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P419,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T419,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-011945","PIT00601","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P420=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P420,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P420,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T420,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011946","PIT00602","Drainage Financial (FSWPITS)","Cedar Dr","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P421=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P421,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P421,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T421,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-006383",null,"Drainage Financial (FSWPITS)","Condamine St","Beaudesert",null,null,"HW",null,0,1750,null,1,1750,null,null,{"$f":"IF(P422=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P422,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P422,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T422,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1750,"y",null,null,null,null,127.524,"","","",127.524,null,1750,"","","",""]
[null,"DF-006377",null,"Drainage Financial (Pipes)","Condamine St","Beaudesert",null,7.5,"RCP",600,0,1432,null,1,1432,null,null,{"$f":"IF(P423=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P423,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P423,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T423,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1432,"y",null,null,null,null,127.524,"","","",127.524,null,1432,"","","",""]
[null,"DF-006378",null,"Drainage Financial (Pipes)","Condamine St","Beaudesert",null,59.82,"RCP",825,0,16391,null,1,16391,null,null,{"$f":"IF(P424=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P424,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P424,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T424,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16391,"y",null,null,null,null,127.524,"","","",127.524,null,16391,"","","",""]
[null,"DF-006379",null,"Drainage Financial (Pipes)","Condamine St","Beaudesert",null,32.07,"RCP",900,0,9685,null,1,9685,null,null,{"$f":"IF(P425=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P425,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P425,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T425,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9685,"y",null,null,null,null,127.524,"","","",127.524,null,9685,"","","",""]
[null,"DF-006380",null,"Drainage Financial (Pipes)","Condamine St","Beaudesert",null,56.85,"RCP",1050,0,20464,null,1,20464,null,null,{"$f":"IF(P426=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P426,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P426,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T426,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20464,"y",null,null,null,null,127.524,"","","",127.524,null,20464,"","","",""]
[null,"DF-006381",null,"Drainage Financial (FSWPITS)","Condamine St","Beaudesert",null,null,"MH","2 X 1500",{"$f":"IF(G427=SWTYPE1,VLOOKUP(J427,SWUnitrates1,2,FALSE),IF(G427=SWTYPE2,VLOOKUP(J427,SWUnitrates2,2,FALSE),0))","v":0},2560,null,{"$f":"IF(M427=\"\",1,VLOOKUP(M427,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L427=\"\",\"\",L427*N427)","v":2560},null,null,{"$f":"IF(P427=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P427,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P427,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R427=\"\",0,R427*10000*Q427)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T427,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U427*(S427+O427),0)","v":2560},"y",null,null,null,null,127.524,"","","",127.524,null,2560,"","","",""]
[null,"DF-006382",null,"Drainage Financial (FSWPITS)","Condamine St","Beaudesert",null,null,"SEP","5 X ENTRY PITS",0,7250,null,1,7250,null,null,{"$f":"IF(P428=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P428,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P428,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T428,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7250,"y",null,null,null,null,127.524,"","","",127.524,null,7250,"","","",""]
[null,"DF-012318","PIT00974","Drainage Financial (FSWPITS)","Dauth/Davis St","Beaudesert",null,null,"Junction Pit",null,0,507,null,1,507,null,null,{"$f":"IF(P429=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P429,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P429,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T429,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},507,"y",null,null,null,null,127.524,"","","",127.524,null,507,"","","",""]
[null,"DF-010213","PIPE00263","Drainage Financial (Pipes)","Davis St","Beaudesert",null,21.22,"RCP Box Section","250 X 450",0,6792,null,1,6792,null,null,{"$f":"IF(P430=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P430,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P430,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T430,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6792,"y",null,null,null,null,127.524,"","","",127.524,null,6792,"","","",""]
[null,"DF-012287","PIT00943","Drainage Financial (FSWPITS)","Depot Storage Shed (near small engine shed)","Beaudesert",null,null,"Grated Pit",null,0,5284,null,1,5284,null,null,{"$f":"IF(P431=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P431,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P431,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T431,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5284,"y",null,null,null,null,127.524,"","","",127.524,null,5284,"","","",""]
[null,"DF-010377","PIPE00428","Drainage Financial (Pipes)","Doug Sullivan Ct","Beaudesert",null,51.54,"RCP Circular",600,0,26493,null,1,26493,null,null,{"$f":"IF(P432=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P432,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P432,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T432,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26493,"y",null,null,null,null,127.524,"","","",127.524,null,26493,"","","",""]
[null,"DF-010378","PIPE00429","Drainage Financial (Pipes)","Doug Sullivan Ct","Beaudesert",null,15.41,"RCP Circular",600,0,7921,null,1,7921,null,null,{"$f":"IF(P433=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P433,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P433,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T433,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7921,"y",null,null,null,null,127.524,"","","",127.524,null,7921,"","","",""]
[null,"DF-011799","PIT00455","Drainage Financial (FSWPITS)","Doug Sullivan Ct","Beaudesert",null,null,"Bro-Pit",null,0,2860,null,1,2860,null,null,{"$f":"IF(P434=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P434,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P434,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T434,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2860,"y",null,null,null,null,127.524,"","","",127.524,null,2860,"","","",""]
[null,"DF-011800","PIT00456","Drainage Financial (FSWPITS)","Doug Sullivan Ct","Beaudesert",null,null,"Bro-Pit",null,0,2579,null,1,2579,null,null,{"$f":"IF(P435=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P435,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P435,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T435,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2579,"y",null,null,null,null,127.524,"","","",127.524,null,2579,"","","",""]
[null,"DF-011801","PIT00457","Drainage Financial (FSWPITS)","Doug Sullivan Ct","Beaudesert",null,null,"Bro-Pit",null,0,2579,null,1,2579,null,null,{"$f":"IF(P436=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P436,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P436,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T436,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2579,"y",null,null,null,null,127.524,"","","",127.524,null,2579,"","","",""]
[null,"DF-010185","PIPE00235","Drainage Financial (Pipes)","Duckett St","Beaudesert",null,19.5,"RCP Circular",750,0,13959,null,1,13959,null,null,{"$f":"IF(P437=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P437,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P437,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T437,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13959,"y",null,null,null,null,127.524,"","","",127.524,null,13959,"","","",""]
[null,"DF-010186","PIPE00236","Drainage Financial (Pipes)","Duckett St","Beaudesert",null,28.89,"RCP Circular",750,0,20682,null,1,20682,null,null,{"$f":"IF(P438=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P438,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P438,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T438,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20682,"y",null,null,null,null,127.524,"","","",127.524,null,20682,"","","",""]
[null,"DF-010681","PIPE00733","Drainage Financial (Pipes)","Duckett St","Beaudesert",null,22.27,"RCP Box Section","200 X 400",0,7125,null,1,7125,null,null,{"$f":"IF(P439=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P439,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P439,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T439,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7125,"y",null,null,null,null,127.524,"","","",127.524,null,7125,"","","",""]
[null,"DF-010137","PIPE00187","Drainage Financial (Pipes)","Duckett St","Beaudesert",null,41.43,"RCP Box Section","450 X 300",0,13257,null,1,13257,null,null,{"$f":"IF(P440=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P440,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P440,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T440,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13257,"y",null,null,null,null,127.524,"","","",127.524,null,13257,"","","",""]
[null,"DF-011571","PIT00224","Drainage Financial (FSWPITS)","Duckett St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P441=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P441,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P441,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T441,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011587","PIT00241","Drainage Financial (FSWPITS)","Duckett St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,34651,null,1,34651,null,null,{"$f":"IF(P442=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P442,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P442,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T442,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34651,"y",null,null,null,null,127.524,"","","",127.524,null,34651,"","","",""]
[null,"DF-012254","PIT00910","Drainage Financial (FSWPITS)","Duckett St","Beaudesert",null,null,"Grated Pit",null,0,1049,null,1,1049,null,null,{"$f":"IF(P443=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P443,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T443,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1049,"y",null,null,null,null,127.524,"","","",127.524,null,1049,"","","",""]
[null,"DF-010334","PIPE00385","Drainage Financial (Pipes)","Dunsinane St","Beaudesert",null,19.54,"RCP Circular",600,0,10045,null,1,10045,null,null,{"$f":"IF(P444=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P444,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P444,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T444,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10045,"y",null,null,null,null,127.524,"","","",127.524,null,10045,"","","",""]
[null,"DF-010335","PIPE00386","Drainage Financial (Pipes)","Dunsinane St","Beaudesert",null,0.73,"RCP Circular",600,0,373,null,1,373,null,null,{"$f":"IF(P445=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P445,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P445,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T445,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},373,"y",null,null,null,null,127.524,"","","",127.524,null,373,"","","",""]
[null,"DF-010336","PIPE00387","Drainage Financial (Pipes)","Dunsinane St","Beaudesert",null,88.6,"RCP Circular",600,0,45540,null,1,45540,null,null,{"$f":"IF(P446=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P446,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P446,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T446,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},45540,"y",null,null,null,null,127.524,"","","",127.524,null,45540,"","","",""]
[null,"DF-010349","PIPE00400","Drainage Financial (Pipes)","Dunsinane St","Beaudesert",null,43.57,"RCP Circular",750,0,31193,null,1,31193,null,null,{"$f":"IF(P447=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P447,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P447,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T447,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31193,"y",null,null,null,null,127.524,"","","",127.524,null,31193,"","","",""]
[null,"DF-011758","PIT00414","Drainage Financial (FSWPITS)","Dunsinane St","Beaudesert",null,null,"Junction Pit",null,0,507,null,1,507,null,null,{"$f":"IF(P448=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P448,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P448,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T448,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},507,"y",null,null,null,null,127.524,"","","",127.524,null,507,"","","",""]
[null,"DF-011759","PIT00415","Drainage Financial (FSWPITS)","Dunsinane St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P449=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P449,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P449,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T449,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011760","PIT00416","Drainage Financial (FSWPITS)","Dunsinane St","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P450=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P450,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T450,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-011769","PIT00425","Drainage Financial (FSWPITS)","Dunsinane St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P451=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P451,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P451,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T451,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011770","PIT00426","Drainage Financial (FSWPITS)","Dunsinane St","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P452=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P452,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P452,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T452,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-011771","PIT00427","Drainage Financial (FSWPITS)","Dunsinane St","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P453=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P453,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P453,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T453,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-010030","PIPE00035","Drainage Financial (Pipes)","Eaglesfield St","Beaudesert",null,18.39,"RCP Circular",600,0,9451,null,1,9451,null,null,{"$f":"IF(P454=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P454,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P454,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T454,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9451,"y",null,null,null,null,127.524,"","","",127.524,null,9451,"","","",""]
[null,"DF-010031","PIPE00036","Drainage Financial (Pipes)","Eaglesfield St","Beaudesert",null,19.84,"RCP Circular",600,0,10195,null,1,10195,null,null,{"$f":"IF(P455=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P455,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P455,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T455,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10195,"y",null,null,null,null,127.524,"","","",127.524,null,10195,"","","",""]
[null,"DF-010868","PIPE00920","Drainage Financial (Pipes)","Eaglesfield St","Beaudesert",null,30.51,"RCP Circular",600,0,15684,null,1,15684,null,null,{"$f":"IF(P456=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P456,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P456,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T456,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15684,"y",null,null,null,null,127.524,"","","",127.524,null,15684,"","","",""]
[null,"DF-010871","PIPE00923","Drainage Financial (Pipes)","Eaglesfield St","Beaudesert",null,4.07,"RCP Circular",600,0,2091,null,1,2091,null,null,{"$f":"IF(P457=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P457,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P457,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T457,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2091,"y",null,null,null,null,127.524,"","","",127.524,null,2091,"","","",""]
[null,"DF-010960","PIPE01101","Drainage Financial (Pipes)","Eaglesfield St","Beaudesert",null,46.15,"RCP Circular",600,0,23723,null,1,23723,null,null,{"$f":"IF(P458=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P458,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P458,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T458,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23723,"y",null,null,null,null,127.524,"","","",127.524,null,23723,"","","",""]
[null,"DF-010155","PIPE00205","Drainage Financial (Pipes)","Eaglesfield St","Beaudesert",null,18.440000000000001,"RCP Box Section","450 X 900",0,11177,null,1,11177,null,null,{"$f":"IF(P459=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P459,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P459,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T459,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11177,"y",null,null,null,null,127.524,"","","",127.524,null,11177,"","","",""]
[null,"DF-010156","PIPE00206","Drainage Financial (Pipes)","Eaglesfield St","Beaudesert",null,7.9,"RCP Box Section","450 X 900",0,4788,null,1,4788,null,null,{"$f":"IF(P460=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P460,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P460,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T460,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4788,"y",null,null,null,null,127.524,"","","",127.524,null,4788,"","","",""]
[null,"DF-011433","PIT00036","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P461=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P461,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P461,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T461,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011434","PIT00037","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Junction Pit",null,0,4681,null,1,4681,null,null,{"$f":"IF(P462=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P462,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P462,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T462,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4681,"y",null,null,null,null,127.524,"","","",127.524,null,4681,"","","",""]
[null,"DF-011435","PIT00038","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Side Inlet (w/Gatic in Gully)",null,0,1485,null,1,1485,null,null,{"$f":"IF(P463=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P463,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P463,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T463,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1485,"y",null,null,null,null,{"$f":"IF(W463=\"y\",AB$14,IF(AND(W463>0,W463<=1),W463*AB$14,\"\"))","v":127.524},{"$f":"IF(X463=\"y\",AC$14,IF(AND(X463>0,X463<=1),X463*AC$14,\"\"))","v":""},{"$f":"IF(Y463=\"y\",AD$14,IF(AND(Y463>0,Y463<=1),Y463*AD$14,\"\"))","v":""},{"$f":"IF(Z463=\"y\",AE$14,IF(AND(Z463>0,Z463<=1),Z463*AE$14,\"\"))","v":""},{"$f":"SUM(AB463:AE463)","v":127.524},null,{"$f":"IF(AB463=\"\",\"\",(AB463/$AF463)*$V463)","v":1485},{"$f":"IF(AC463=\"\",\"\",(AC463/$AF463)*$V463)","v":""},{"$f":"IF(AD463=\"\",\"\",(AD463/$AF463)*$V463)","v":""},{"$f":"IF(AE463=\"\",\"\",(AE463/$AF463)*$V463)","v":""},{"$f":"IF(SUM(AH463:AK463)=V463,\"\",\"ERROR\")","v":""}]
[null,"DF-011436","PIT00039","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P464=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P464,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P464,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T464,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011437","PIT00040","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P465=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P465,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P465,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T465,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011438","PIT00041","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Junction Pit",null,0,507,null,1,507,null,null,{"$f":"IF(P466=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P466,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P466,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T466,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},507,"y",null,null,null,null,127.524,"","","",127.524,null,507,"","","",""]
[null,"DF-011477","PIT00087","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P467=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P467,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P467,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T467,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012320","PIT00976","Drainage Financial (FSWPITS)","Eaglesfield St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,2116,null,1,2116,null,null,{"$f":"IF(P468=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P468,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P468,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T468,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2116,"y",null,null,null,null,127.524,"","","",127.524,null,2116,"","","",""]
[null,"DF-010949","NL005","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,33,"RCP Circular",600,0,16961,null,1,16961,null,null,{"$f":"IF(P469=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P469,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P469,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T469,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16961,"y",null,null,null,null,127.524,"","","",127.524,null,16961,"","","",""]
[null,"DF-010950","NL006","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,52.19,"RCP Circular",600,0,26826,null,1,26826,null,null,{"$f":"IF(P470=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P470,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P470,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T470,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26826,"y",null,null,null,null,127.524,"","","",127.524,null,26826,"","","",""]
[null,"DF-010370","PIPE00421","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,21.43,"RCP Circular",600,0,11018,null,1,11018,null,null,{"$f":"IF(P471=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P471,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P471,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T471,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11018,"y",null,null,null,null,127.524,"","","",127.524,null,11018,"","","",""]
[null,"DF-010371","PIPE00422","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,25.42,"RCP Circular",600,0,13064,null,1,13064,null,null,{"$f":"IF(P472=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P472,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P472,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T472,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13064,"y",null,null,null,null,127.524,"","","",127.524,null,13064,"","","",""]
[null,"DF-010381","PIPE00432","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,153.46,"RCP Circular",600,0,78880,null,1,78880,null,null,{"$f":"IF(P473=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P473,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P473,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T473,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},78880,"y",null,null,null,null,127.524,"","","",127.524,null,78880,"","","",""]
[null,"DF-010390","PIPE00441","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,37.58,"RCP Circular",600,0,19318,null,1,19318,null,null,{"$f":"IF(P474=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P474,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P474,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T474,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19318,"y",null,null,null,null,127.524,"","","",127.524,null,19318,"","","",""]
[null,"DF-010952","PIPE00445","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,16.46,"RCP Circular",600,0,8459,null,1,8459,null,null,{"$f":"IF(P475=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P475,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P475,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T475,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8459,"y",null,null,null,null,127.524,"","","",127.524,null,8459,"","","",""]
[null,"DF-010368","PIPE00419","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,53.72,"RCP Circular",750,0,38462,null,1,38462,null,null,{"$f":"IF(P476=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P476,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P476,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T476,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},38462,"y",null,null,null,null,127.524,"","","",127.524,null,38462,"","","",""]
[null,"DF-010372","PIPE00423","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,42.14,"RCP Circular",750,0,30172,null,1,30172,null,null,{"$f":"IF(P477=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P477,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P477,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T477,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30172,"y",null,null,null,null,127.524,"","","",127.524,null,30172,"","","",""]
[null,"DF-010953","NL008","Drainage Financial (Pipes)","Enterprise Dr","Beaudesert",null,72.08,"RCP Circular",900,0,79212,null,1,79212,null,null,{"$f":"IF(P478=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P478,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P478,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T478,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},79212,"y",null,null,null,null,127.524,"","","",127.524,null,79212,"","","",""]
[null,"DF-012406","NP009","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P479=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P479,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P479,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T479,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-012407","NP010","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P480=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P480,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P480,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T480,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012408","NP011","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P481=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P481,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P481,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T481,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011793","PIT00449","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Grated Pit",null,0,1923,null,1,1923,null,null,{"$f":"IF(P482=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P482,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P482,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T482,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1923,"y",null,null,null,null,127.524,"","","",127.524,null,1923,"","","",""]
[null,"DF-011795","PIT00451","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P483=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P483,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P483,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T483,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011796","PIT00452","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Outlet - Pipe End",null,0,481,null,1,481,null,null,{"$f":"IF(P484=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P484,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P484,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T484,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011797","PIT00453","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P485=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P485,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P485,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T485,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011802","PIT00458","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P486=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P486,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T486,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011803","PIT00459","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P487=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P487,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P487,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T487,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011804","PIT00460","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Outlet - Pipe End",null,0,481,null,1,481,null,null,{"$f":"IF(P488=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P488,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P488,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T488,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011807","PIT00463","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P489=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P489,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P489,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T489,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-011812","PIT00468","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,4285,null,1,4285,null,null,{"$f":"IF(P490=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P490,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P490,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T490,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4285,"y",null,null,null,null,127.524,"","","",127.524,null,4285,"","","",""]
[null,"DF-011818","PIT00474","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,{"$f":"IF(G491=SWTYPE1,VLOOKUP(J491,SWUnitrates1,2,FALSE),IF(G491=SWTYPE2,VLOOKUP(J491,SWUnitrates2,2,FALSE),0))","v":0},4252,null,{"$f":"IF(M491=\"\",1,VLOOKUP(M491,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L491=\"\",\"\",L491*N491)","v":4252},null,null,{"$f":"IF(P491=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P491,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P491,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R491=\"\",0,R491*10000*Q491)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T491,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U491*(S491+O491),0)","v":4252},"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011819","PIT00475","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P492=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P492,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P492,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T492,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011823","PIT00479","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P493=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P493,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P493,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T493,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012398","PIT01055","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P494=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P494,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P494,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T494,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012399","PIT01056","Drainage Financial (FSWPITS)","Enterprise Dr","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P495=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P495,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P495,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T495,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-010239","PIPE00290","Drainage Financial (Pipes)","Gordon St","Beaudesert",null,12.35,"RCP Circular",600,0,6349,null,1,6349,null,null,{"$f":"IF(P496=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P496,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P496,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T496,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6349,"y",null,null,null,null,127.524,"","","",127.524,null,6349,"","","",""]
[null,"DF-010240","PIPE00291","Drainage Financial (Pipes)","Gordon St","Beaudesert",null,49.24,"RCP Circular",600,0,25307,null,1,25307,null,null,{"$f":"IF(P497=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P497,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P497,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T497,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25307,"y",null,null,null,null,127.524,"","","",127.524,null,25307,"","","",""]
[null,"DF-010242","PIPE00293","Drainage Financial (Pipes)","Gordon St","Beaudesert",null,33.07,"RCP Circular",600,0,17000,null,1,17000,null,null,{"$f":"IF(P498=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P498,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P498,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T498,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17000,"y",null,null,null,null,127.524,"","","",127.524,null,17000,"","","",""]
[null,"DF-011654","PIT00310","Drainage Financial (FSWPITS)","Gordon St","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P499=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P499,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P499,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T499,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-011655","PIT00311","Drainage Financial (FSWPITS)","Gordon St","Beaudesert",null,null,"Outlet - Pipe End",null,0,481,null,1,481,null,null,{"$f":"IF(P500=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P500,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P500,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T500,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011657","PIT00313","Drainage Financial (FSWPITS)","Gordon St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P501=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P501,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P501,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T501,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011659","PIT00315","Drainage Financial (FSWPITS)","Gordon St","Beaudesert",null,null,"Junction Pit",null,0,2204,null,1,2204,null,null,{"$f":"IF(P502=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P502,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P502,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T502,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-010015","PIPE00020","Drainage Financial (Pipes)","Hart St","Beaudesert",null,2.36,"RCP Circular",600,0,1212,null,1,1212,null,null,{"$f":"IF(P503=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P503,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P503,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T503,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1212,"y",null,null,null,null,127.524,"","","",127.524,null,1212,"","","",""]
[null,"DF-010016","PIPE00021","Drainage Financial (Pipes)","Hart St","Beaudesert",null,29.4,"RCP Circular",600,0,15114,null,1,15114,null,null,{"$f":"IF(P504=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P504,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P504,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T504,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15114,"y",null,null,null,null,127.524,"","","",127.524,null,15114,"","","",""]
[null,"DF-010033","PIPE00038","Drainage Financial (Pipes)","Hart St","Beaudesert",null,55.64,"RCP Circular",600,0,28596,null,1,28596,null,null,{"$f":"IF(P505=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P505,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P505,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T505,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28596,"y",null,null,null,null,127.524,"","","",127.524,null,28596,"","","",""]
[null,"DF-010004","PIPE00006","Drainage Financial (Pipes)","Hart St","Beaudesert",null,18.989999999999998,"RCP Circular",750,0,13596,null,1,13596,null,null,{"$f":"IF(P506=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P506,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P506,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T506,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13596,"y",null,null,null,null,127.524,"","","",127.524,null,13596,"","","",""]
[null,"DF-010005","PIPE00007","Drainage Financial (Pipes)","Hart St","Beaudesert",null,18.989999999999998,"RCP Circular",750,0,13596,null,1,13596,null,null,{"$f":"IF(P507=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P507,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P507,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T507,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13596,"y",null,null,null,null,127.524,"","","",127.524,null,13596,"","","",""]
[null,"DF-010007","PIPE00009","Drainage Financial (Pipes)","Hart St","Beaudesert",null,3.16,"RCP Circular",875,0,3471,null,1,3471,null,null,{"$f":"IF(P508=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P508,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P508,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T508,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3471,"y",null,null,null,null,127.524,"","","",127.524,null,3471,"","","",""]
[null,"DF-010008","PIPE00010","Drainage Financial (Pipes)","Hart St","Beaudesert",null,3.16,"RCP Circular",875,0,3471,null,1,3471,null,null,{"$f":"IF(P509=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P509,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P509,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T509,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3471,"y",null,null,null,null,127.524,"","","",127.524,null,3471,"","","",""]
[null,"DF-012418","NP024","Drainage Financial (FSWPITS)","Hart St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P510=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P510,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P510,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T510,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011412","PIT00009","Drainage Financial (FSWPITS)","Hart St","Beaudesert",null,null,"Inlet",null,0,481,null,1,481,null,null,{"$f":"IF(P511=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P511,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P511,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T511,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011413","PIT00010","Drainage Financial (FSWPITS)","Hart St","Beaudesert",null,null,"Grated Pit",null,0,1675,null,1,1675,null,null,{"$f":"IF(P512=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P512,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P512,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T512,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1675,"y",null,null,null,null,127.524,"","","",127.524,null,1675,"","","",""]
[null,"DF-011414","PIT00011","Drainage Financial (FSWPITS)","Hart St","Beaudesert",null,null,"Junction Pit",null,0,6329,null,1,6329,null,null,{"$f":"IF(P513=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P513,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P513,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T513,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6329,"y",null,null,null,null,127.524,"","","",127.524,null,6329,"","","",""]
[null,"DF-011415","PIT00012","Drainage Financial (FSWPITS)","Hart St","Beaudesert",null,null,"Inlet - Bluestone Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P514=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P514,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P514,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T514,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-011419","PIT00022","Drainage Financial (FSWPITS)","Hart St","Beaudesert",null,null,"Gross Pollutant Trap",null,0,3056,null,1,3056,null,null,{"$f":"IF(P515=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P515,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P515,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T515,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3056,"y",null,null,null,null,127.524,"","","",127.524,null,3056,"","","",""]
[null,"DF-011420","PIT00023","Drainage Financial (FSWPITS)","Hart St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P516=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P516,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P516,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T516,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-010964","PIPE01102","Drainage Financial (Pipes)","Hart St to Arthur St","Beaudesert",null,214.69,"Grass Open Drain",0,0,12881,null,1,12881,null,null,{"$f":"IF(P517=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P517,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P517,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T517,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12881,"y",null,null,null,null,127.524,"","","",127.524,null,12881,"","","",""]
[null,"DF-010173","PIPE00223","Drainage Financial (Pipes)","Hayes St","Beaudesert",null,25.91,"RCP Circular",600,0,13316,null,1,13316,null,null,{"$f":"IF(P518=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P518,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P518,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T518,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13316,"y",null,null,null,null,127.524,"","","",127.524,null,13316,"","","",""]
[null,"DF-010182","PIPE00232","Drainage Financial (Pipes)","Hayes St","Beaudesert",null,27.61,"RCP Circular",750,0,19770,null,1,19770,null,null,{"$f":"IF(P519=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P519,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P519,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T519,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19770,"y",null,null,null,null,127.524,"","","",127.524,null,19770,"","","",""]
[null,"DF-010183","PIPE00233","Drainage Financial (Pipes)","Hayes St","Beaudesert",null,12.61,"RCP Circular",750,0,9031,null,1,9031,null,null,{"$f":"IF(P520=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P520,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P520,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T520,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9031,"y",null,null,null,null,127.524,"","","",127.524,null,9031,"","","",""]
[null,"DF-011578","PIT00231","Drainage Financial (FSWPITS)","Hayes/Eaglesfield Sts","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P521=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P521,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P521,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T521,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012283","PIT00939","Drainage Financial (FSWPITS)","Hayes/Eaglesfield Sts","Beaudesert",null,null,"Bro-Pit",null,0,5394,null,1,5394,null,null,{"$f":"IF(P522=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P522,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P522,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T522,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5394,"y",null,null,null,null,127.524,"","","",127.524,null,5394,"","","",""]
[null,"DF-011580","PIT00234","Drainage Financial (FSWPITS)","Hayes/Tilley Sts","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P523=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P523,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P523,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T523,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011584","PIT00238","Drainage Financial (FSWPITS)","Hayes/Tilley Sts","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P524=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P524,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P524,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T524,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011586","PIT00240","Drainage Financial (FSWPITS)","Hayes/Tilley Sts","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P525=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P525,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P525,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T525,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-010421","PIPE00473","Drainage Financial (Pipes)","Helen St","Beaudesert",null,19.149999999999999,"RCP Circular",1200,0,28177,null,1,28177,null,null,{"$f":"IF(P526=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P526,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P526,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T526,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28177,"y",null,null,null,null,127.524,"","","",127.524,null,28177,"","","",""]
[null,"DF-010885","PIPE00937","Drainage Financial (Pipes)","Helen St","Beaudesert",null,40.020000000000003,"RCP Circular",1200,0,58863,null,1,58863,null,null,{"$f":"IF(P527=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P527,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P527,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T527,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},58863,"y",null,null,null,null,{"$f":"IF(W527=\"y\",AB$14,IF(AND(W527>0,W527<=1),W527*AB$14,\"\"))","v":127.524},{"$f":"IF(X527=\"y\",AC$14,IF(AND(X527>0,X527<=1),X527*AC$14,\"\"))","v":""},{"$f":"IF(Y527=\"y\",AD$14,IF(AND(Y527>0,Y527<=1),Y527*AD$14,\"\"))","v":""},{"$f":"IF(Z527=\"y\",AE$14,IF(AND(Z527>0,Z527<=1),Z527*AE$14,\"\"))","v":""},{"$f":"SUM(AB527:AE527)","v":127.524},null,{"$f":"IF(AB527=\"\",\"\",(AB527/$AF527)*$V527)","v":58863},{"$f":"IF(AC527=\"\",\"\",(AC527/$AF527)*$V527)","v":""},{"$f":"IF(AD527=\"\",\"\",(AD527/$AF527)*$V527)","v":""},{"$f":"IF(AE527=\"\",\"\",(AE527/$AF527)*$V527)","v":""},{"$f":"IF(SUM(AH527:AK527)=V527,\"\",\"ERROR\")","v":""}]
[null,"DF-010962","PIPE00937","Drainage Financial (Pipes)","Helen St","Beaudesert",null,39.53,"RCP Circular",1200,0,58149,null,1,58149,null,null,{"$f":"IF(P528=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P528,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P528,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T528,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},58149,"y",null,null,null,null,127.524,"","","",127.524,null,58149,"","","",""]
[null,"DF-010963","PIPE00937","Drainage Financial (Pipes)","Helen St","Beaudesert",null,40.07,"RCP Circular",1200,0,58941,null,1,58941,null,null,{"$f":"IF(P529=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P529,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P529,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T529,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},58941,"y",null,null,null,null,127.524,"","","",127.524,null,58941,"","","",""]
[null,"DF-010886","PIPE00938","Drainage Financial (Pipes)","Helen St","Beaudesert",null,74.209999999999994,"RCP OPEN CULVERT","1600 X 3700",0,596066,null,1,596066,null,null,{"$f":"IF(P530=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P530,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P530,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T530,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},596066,"y",null,null,null,null,127.524,"","","",127.524,null,596066,"","","",""]
[null,"DF-010434","PIPE00486","Drainage Financial (Pipes)","Helen St","Beaudesert",null,19.079999999999998,"RCP Box Section","900 X 450",0,11564,null,1,11564,null,null,{"$f":"IF(P531=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P531,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P531,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T531,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11564,"y",null,null,null,null,127.524,"","","",127.524,null,11564,"","","",""]
[null,"DF-011857","PIT00513","Drainage Financial (FSWPITS)","Helen St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P532=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P532,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P532,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T532,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011858","PIT00514","Drainage Financial (FSWPITS)","Helen St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P533=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P533,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P533,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T533,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011872","PIT00528","Drainage Financial (FSWPITS)","Helen St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P534=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P534,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P534,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T534,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011874","PIT00530","Drainage Financial (FSWPITS)","Helen St","Beaudesert",null,null,"End Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P535=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P535,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P535,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T535,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012379","PIT01035","Drainage Financial (FSWPITS)","Helen St","Beaudesert",null,null,"Grated Side Entry Pit",null,0,1922,null,1,1922,null,null,{"$f":"IF(P536=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P536,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P536,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T536,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1922,"y",null,null,null,null,127.524,"","","",127.524,null,1922,"","","",""]
[null,"DF-010644","PIPE00696","Drainage Financial (Pipes)","Hillside Cr","Beaudesert",null,31.13,"RCP Circular",600,0,15999,null,1,15999,null,null,{"$f":"IF(P537=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P537,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P537,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T537,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15999,"y",null,null,null,null,127.524,"","","",127.524,null,15999,"","","",""]
[null,"DF-010639","PIPE00691","Drainage Financial (Pipes)","Hillside Cr","Beaudesert",null,31.33,"RCP Circular",900,0,34437,null,1,34437,null,null,{"$f":"IF(P538=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P538,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P538,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T538,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34437,"y",null,null,null,null,127.524,"","","",127.524,null,34437,"","","",""]
[null,"DF-012093","PIT00749","Drainage Financial (FSWPITS)","Hillside Cr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P539=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P539,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P539,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T539,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012097","PIT00753","Drainage Financial (FSWPITS)","Hillside Cr","Beaudesert",null,null,"Junction Pit",null,0,1618,null,1,1618,null,null,{"$f":"IF(P540=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P540,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P540,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T540,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1618,"y",null,null,null,null,127.524,"","","",127.524,null,1618,"","","",""]
[null,"DF-010633","PIPE00685","Drainage Financial (Pipes)","Hugo Dr","Beaudesert",null,45.29,"RCP Circular",600,0,23279,null,1,23279,null,null,{"$f":"IF(P541=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P541,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P541,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T541,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23279,"y",null,null,null,null,127.524,"","","",127.524,null,23279,"","","",""]
[null,"DF-010636","PIPE00688","Drainage Financial (Pipes)","Hugo Dr","Beaudesert",null,50.86,"RCP Circular",600,0,26140,null,1,26140,null,null,{"$f":"IF(P542=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P542,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P542,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T542,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26140,"y",null,null,null,null,127.524,"","","",127.524,null,26140,"","","",""]
[null,"DF-010638","PIPE00690","Drainage Financial (Pipes)","Hugo Dr","Beaudesert",null,29.59,"RCP Circular",750,0,21186,null,1,21186,null,null,{"$f":"IF(P543=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P543,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P543,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T543,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21186,"y",null,null,null,null,127.524,"","","",127.524,null,21186,"","","",""]
[null,"DF-012083","PIT00739","Drainage Financial (FSWPITS)","Hugo Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P544=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P544,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P544,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T544,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012086","PIT00742","Drainage Financial (FSWPITS)","Hugo Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P545=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P545,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P545,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T545,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012088","PIT00744","Drainage Financial (FSWPITS)","Hugo Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P546=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P546,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P546,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T546,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012089","PIT00745","Drainage Financial (FSWPITS)","Hugo Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P547=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P547,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P547,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T547,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012090","PIT00746","Drainage Financial (FSWPITS)","Hugo Dr","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P548=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P548,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P548,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T548,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011670","PIT00326","Drainage Financial (FSWPITS)","James/Beauview","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P549=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P549,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P549,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T549,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011671","PIT00327","Drainage Financial (FSWPITS)","James/Beauview","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P550=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P550,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P550,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T550,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-010218","PIPE00268","Drainage Financial (Pipes)","Jane St","Beaudesert",null,20.36,"RCP Box Section","1200 X 320",0,15269,null,1,15269,null,null,{"$f":"IF(P551=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P551,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P551,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T551,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15269,"y",null,null,null,null,127.524,"","","",127.524,null,15269,"","","",""]
[null,"DF-011626","PIT00280","Drainage Financial (FSWPITS)","Jane St","Beaudesert",null,null,"Grated Pit",null,0,3315,null,1,3315,null,null,{"$f":"IF(P552=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P552,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P552,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T552,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3315,"y",null,null,null,null,127.524,"","","",127.524,null,3315,"","","",""]
[null,"DF-011627","PIT00281","Drainage Financial (FSWPITS)","Jane St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P553=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P553,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P553,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T553,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011628","PIT00282","Drainage Financial (FSWPITS)","Jane St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P554=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P554,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P554,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T554,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-010453","PIPE00505","Drainage Financial (Pipes)","Kathleen Cr","Beaudesert",null,4.63,"RCP Circular",600,{"$f":"IF(G555=SWTYPE1,VLOOKUP(J555,SWUnitrates1,2,FALSE),IF(G555=SWTYPE2,VLOOKUP(J555,SWUnitrates2,2,FALSE),0))","v":0},2381,null,{"$f":"IF(M555=\"\",1,VLOOKUP(M555,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L555=\"\",\"\",L555*N555)","v":2381},null,null,{"$f":"IF(P555=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P555,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P555,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R555=\"\",0,R555*10000*Q555)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T555,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U555*(S555+O555),0)","v":2381},"y",null,null,null,null,127.524,"","","",127.524,null,2381,"","","",""]
[null,"DF-010454","PIPE00506","Drainage Financial (Pipes)","Kathleen Cr","Beaudesert",null,40.090000000000003,"RCP Circular",750,0,28704,null,1,28704,null,null,{"$f":"IF(P556=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P556,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P556,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T556,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28704,"y",null,null,null,null,127.524,"","","",127.524,null,28704,"","","",""]
[null,"DF-011893","PIT00549","Drainage Financial (FSWPITS)","Kathleen Cr","Beaudesert",null,null,"Side Entry Pit",null,0,3674,null,1,3674,null,null,{"$f":"IF(P557=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P557,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P557,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T557,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3674,"y",null,null,null,null,127.524,"","","",127.524,null,3674,"","","",""]
[null,"DF-010508","PIPE00560","Drainage Financial (Pipes)","Kingsley Dr","Beaudesert",null,18.809999999999999,"RCP Circular",600,0,9669,null,1,9669,null,null,{"$f":"IF(P558=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P558,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P558,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T558,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9669,"y",null,null,null,null,127.524,"","","",127.524,null,9669,"","","",""]
[null,"DF-010509","PIPE00561","Drainage Financial (Pipes)","Kingsley Dr","Beaudesert",null,9.3800000000000008,"RCP Circular",600,0,4820,null,1,4820,null,null,{"$f":"IF(P559=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P559,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P559,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T559,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4820,"y",null,null,null,null,127.524,"","","",127.524,null,4820,"","","",""]
[null,"DF-010510","PIPE00562","Drainage Financial (Pipes)","Kingsley Dr","Beaudesert",null,12.41,"RCP Circular",600,0,6379,null,1,6379,null,null,{"$f":"IF(P560=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P560,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P560,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T560,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6379,"y",null,null,null,null,127.524,"","","",127.524,null,6379,"","","",""]
[null,"DF-011951","PIT00607","Drainage Financial (FSWPITS)","Kingsley Dr","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P561=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P561,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P561,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T561,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-011952","PIT00608","Drainage Financial (FSWPITS)","Kingsley Dr","Beaudesert",null,null,"Grated Side Entry Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P562=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P562,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P562,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T562,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011953","PIT00609","Drainage Financial (FSWPITS)","Kingsley Dr","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P563=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P563,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P563,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T563,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-011954","PIT00610","Drainage Financial (FSWPITS)","Kingsley Dr","Beaudesert",null,null,"Outlet",null,0,481,null,1,481,null,null,{"$f":"IF(P564=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P564,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P564,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T564,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-010665","PIPE00717","Drainage Financial (Pipes)","McKee St","Beaudesert",null,20.38,"RCP Box Section","600 X 300",0,7930,null,1,7930,null,null,{"$f":"IF(P565=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P565,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P565,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T565,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7930,"y",null,null,null,null,127.524,"","","",127.524,null,7930,"","","",""]
[null,"DF-012236","PIT00892","Drainage Financial (FSWPITS)","McKee St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P566=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P566,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P566,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T566,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012237","PIT00893","Drainage Financial (FSWPITS)","McKee St","Beaudesert",null,null,"Outlet",null,0,1603,null,1,1603,null,null,{"$f":"IF(P567=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P567,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P567,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T567,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1603,"y",null,null,null,null,127.524,"","","",127.524,null,1603,"","","",""]
[null,"DF-010706","PIPE00758","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,76.91,"RCP Circular",600,0,39533,null,1,39533,null,null,{"$f":"IF(P568=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P568,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P568,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T568,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},39533,"y",null,null,null,null,127.524,"","","",127.524,null,39533,"","","",""]
[null,"DF-010716","PIPE00768","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,66.48,"RCP Circular",600,0,34172,null,1,34172,null,null,{"$f":"IF(P569=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P569,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P569,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T569,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34172,"y",null,null,null,null,127.524,"","","",127.524,null,34172,"","","",""]
[null,"DF-010709","PIPE00761","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,38.64,"RCP Circular",750,0,27664,null,1,27664,null,null,{"$f":"IF(P570=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P570,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P570,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T570,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27664,"y",null,null,null,null,127.524,"","","",127.524,null,27664,"","","",""]
[null,"DF-010710","PIPE00762","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,31.37,"RCP Circular",750,0,22463,null,1,22463,null,null,{"$f":"IF(P571=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P571,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P571,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T571,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22463,"y",null,null,null,null,127.524,"","","",127.524,null,22463,"","","",""]
[null,"DF-010714","PIPE00766","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,25.71,"RCP Circular",900,0,28258,null,1,28258,null,null,{"$f":"IF(P572=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P572,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P572,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T572,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28258,"y",null,null,null,null,127.524,"","","",127.524,null,28258,"","","",""]
[null,"DF-010718","PIPE00770","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,28.94,"RCP Circular",900,0,31809,null,1,31809,null,null,{"$f":"IF(P573=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P573,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P573,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T573,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31809,"y",null,null,null,null,127.524,"","","",127.524,null,31809,"","","",""]
[null,"DF-010721","PIPE00773","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,31.39,"RCP Circular",900,0,34496,null,1,34496,null,null,{"$f":"IF(P574=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P574,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P574,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T574,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34496,"y",null,null,null,null,127.524,"","","",127.524,null,34496,"","","",""]
[null,"DF-010711","PIPE00763","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,7.26,"RCP Circular",1050,0,9347,null,1,9347,null,null,{"$f":"IF(P575=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P575,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P575,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T575,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9347,"y",null,null,null,null,127.524,"","","",127.524,null,9347,"","","",""]
[null,"DF-010720","PIPE00772","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,61.37,"RCP Circular",1050,0,78977,null,1,78977,null,null,{"$f":"IF(P576=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P576,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P576,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T576,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},78977,"y",null,null,null,null,127.524,"","","",127.524,null,78977,"","","",""]
[null,"DF-010753","PIPE00805","Drainage Financial (Pipes)","Meridian Way","Beaudesert",null,21.53,"RCP Circular",1050,0,27712,null,1,27712,null,null,{"$f":"IF(P577=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P577,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P577,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T577,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27712,"y",null,null,null,null,127.524,"","","",127.524,null,27712,"","","",""]
[null,"DF-011680","PIT00336","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P578=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P578,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P578,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T578,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012027","PIT00683","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Bro-Pit",null,0,1845,null,1,1845,null,null,{"$f":"IF(P579=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P579,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P579,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T579,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1845,"y",null,null,null,null,127.524,"","","",127.524,null,1845,"","","",""]
[null,"DF-012028","PIT00684","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P580=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P580,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P580,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T580,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012128","PIT00784","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P581=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P581,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P581,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T581,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012130","PIT00786","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P582=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P582,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P582,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T582,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012131","PIT00787","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P583=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P583,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P583,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T583,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012133","PIT00789","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P584=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P584,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P584,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T584,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012136","PIT00792","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P585=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P585,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P585,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T585,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012137","PIT00793","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P586=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P586,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P586,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T586,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012139","PIT00795","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Wing Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P587=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P587,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P587,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T587,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012159","PIT00815","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P588=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P588,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P588,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T588,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012160","PIT00816","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Outlet",null,0,481,null,1,481,null,null,{"$f":"IF(P589=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P589,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P589,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T589,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012164","PIT00820","Drainage Financial (FSWPITS)","Meridian Way","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P590=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P590,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P590,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T590,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-010310","PIPE00361","Drainage Financial (Pipes)","Michaelina Dr","Beaudesert",null,16.010000000000002,"RCP Circular",750,0,11465,null,1,11465,null,null,{"$f":"IF(P591=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P591,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P591,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T591,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11465,"y",null,null,null,null,{"$f":"IF(W591=\"y\",AB$14,IF(AND(W591>0,W591<=1),W591*AB$14,\"\"))","v":127.524},{"$f":"IF(X591=\"y\",AC$14,IF(AND(X591>0,X591<=1),X591*AC$14,\"\"))","v":""},{"$f":"IF(Y591=\"y\",AD$14,IF(AND(Y591>0,Y591<=1),Y591*AD$14,\"\"))","v":""},{"$f":"IF(Z591=\"y\",AE$14,IF(AND(Z591>0,Z591<=1),Z591*AE$14,\"\"))","v":""},{"$f":"SUM(AB591:AE591)","v":127.524},null,{"$f":"IF(AB591=\"\",\"\",(AB591/$AF591)*$V591)","v":11465},{"$f":"IF(AC591=\"\",\"\",(AC591/$AF591)*$V591)","v":""},{"$f":"IF(AD591=\"\",\"\",(AD591/$AF591)*$V591)","v":""},{"$f":"IF(AE591=\"\",\"\",(AE591/$AF591)*$V591)","v":""},{"$f":"IF(SUM(AH591:AK591)=V591,\"\",\"ERROR\")","v":""}]
[null,"DF-010298","PIPE00349","Drainage Financial (Pipes)","Michaelina Dr","Beaudesert",null,25.53,"RCP Circular",900,0,28059,null,1,28059,null,null,{"$f":"IF(P592=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P592,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P592,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T592,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28059,"y",null,null,null,null,127.524,"","","",127.524,null,28059,"","","",""]
[null,"DF-010306","PIPE00357","Drainage Financial (Pipes)","Michaelina Dr","Beaudesert",null,23.56,"RCP Circular",900,0,25892,null,1,25892,null,null,{"$f":"IF(P593=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P593,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P593,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T593,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25892,"y",null,null,null,null,127.524,"","","",127.524,null,25892,"","","",""]
[null,"DF-010308","PIPE00359","Drainage Financial (Pipes)","Michaelina Dr","Beaudesert",null,18.41,"RCP Circular",900,0,20236,null,1,20236,null,null,{"$f":"IF(P594=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P594,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P594,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T594,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20236,"y",null,null,null,null,127.524,"","","",127.524,null,20236,"","","",""]
[null,"DF-010309","PIPE00360","Drainage Financial (Pipes)","Michaelina Dr","Beaudesert",null,17.8,"RCP Circular",900,0,19561,null,1,19561,null,null,{"$f":"IF(P595=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P595,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P595,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T595,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19561,"y",null,null,null,null,127.524,"","","",127.524,null,19561,"","","",""]
[null,"DF-011719","PIT00375","Drainage Financial (FSWPITS)","Michaelina Dr","Beaudesert",null,null,"Junction Pit",null,0,7498,null,1,7498,null,null,{"$f":"IF(P596=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P596,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P596,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T596,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,"y",null,null,null,null,127.524,"","","",127.524,null,7498,"","","",""]
[null,"DF-011728","PIT00384","Drainage Financial (FSWPITS)","Michaelina Dr","Beaudesert",null,null,"Bro-Pit",null,0,4942,null,1,4942,null,null,{"$f":"IF(P597=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P597,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P597,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T597,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4942,"y",null,null,null,null,127.524,"","","",127.524,null,4942,"","","",""]
[null,"DF-011729","PIT00385","Drainage Financial (FSWPITS)","Michaelina Dr","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P598=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P598,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P598,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T598,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-011731","PIT00387","Drainage Financial (FSWPITS)","Michaelina Dr","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P599=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P599,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P599,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T599,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-011732","PIT00388","Drainage Financial (FSWPITS)","Michaelina Dr","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P600=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P600,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P600,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T600,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-011892","PIT00548","Drainage Financial (FSWPITS)","Michaelina Dr","Beaudesert",null,null,"Side Entry Pit",null,0,3674,null,1,3674,null,null,{"$f":"IF(P601=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P601,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P601,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T601,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3674,"y",null,null,null,null,127.524,"","","",127.524,null,3674,"","","",""]
[null,"DF-011895","PIT00551","Drainage Financial (FSWPITS)","Michaelina Dr","Beaudesert",null,null,"Side Entry Pit",null,0,6723,null,1,6723,null,null,{"$f":"IF(P602=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P602,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P602,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T602,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6723,"y",null,null,null,null,127.524,"","","",127.524,null,6723,"","","",""]
[null,"DF-010409","PIPE00461","Drainage Financial (Pipes)","Mill St","Beaudesert",null,22.27,"RCP Circular",900,0,24469,null,1,24469,null,null,{"$f":"IF(P603=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P603,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P603,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T603,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24469,"y",null,null,null,null,127.524,"","","",127.524,null,24469,"","","",""]
[null,"DF-010762","PIPE00814","Drainage Financial (Pipes)","Monza Dr","Beaudesert",null,55.28,"RCP Circular",600,0,28415,null,1,28415,null,null,{"$f":"IF(P604=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P604,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P604,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T604,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28415,"y",null,null,null,null,127.524,"","","",127.524,null,28415,"","","",""]
[null,"DF-010749","PIPE00801","Drainage Financial (Pipes)","Monza Dr","Beaudesert",null,24.56,"RCP Circular",825,0,21586,null,1,21586,null,null,{"$f":"IF(P605=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P605,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P605,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T605,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21586,"y",null,null,null,null,127.524,"","","",127.524,null,21586,"","","",""]
[null,"DF-010750","PIPE00802","Drainage Financial (Pipes)","Monza Dr","Beaudesert",null,24.08,"RCP Circular",900,0,26466,null,1,26466,null,null,{"$f":"IF(P606=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P606,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P606,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T606,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26466,"y",null,null,null,null,127.524,"","","",127.524,null,26466,"","","",""]
[null,"DF-010761","PIPE00813","Drainage Financial (Pipes)","Monza Dr","Beaudesert",null,32.17,"RCP Circular",900,0,35356,null,1,35356,null,null,{"$f":"IF(P607=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P607,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P607,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T607,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35356,"y",null,null,null,null,127.524,"","","",127.524,null,35356,"","","",""]
[null,"DF-010756","PIPE00808","Drainage Financial (Pipes)","Monza Dr","Beaudesert",null,32.340000000000003,"RCP Circular",1050,0,41619,null,1,41619,null,null,{"$f":"IF(P608=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P608,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P608,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T608,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41619,"y",null,null,null,null,127.524,"","","",127.524,null,41619,"","","",""]
[null,"DF-010759","PIPE00811","Drainage Financial (Pipes)","Monza Dr","Beaudesert",null,8.93,"RCP Circular",1050,0,11489,null,1,11489,null,null,{"$f":"IF(P609=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P609,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P609,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T609,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11489,"y",null,null,null,null,127.524,"","","",127.524,null,11489,"","","",""]
[null,"DF-010760","PIPE00812","Drainage Financial (Pipes)","Monza Dr","Beaudesert",null,14.39,"RCP Circular",1050,0,18519,null,1,18519,null,null,{"$f":"IF(P610=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P610,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P610,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T610,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18519,"y",null,null,null,null,127.524,"","","",127.524,null,18519,"","","",""]
[null,"DF-012169","PIT00825","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P611=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P611,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P611,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T611,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012171","PIT00827","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P612=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P612,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P612,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T612,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012175","PIT00831","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P613=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P613,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P613,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T613,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012176","PIT00832","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P614=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P614,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P614,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T614,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012179","PIT00835","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P615=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P615,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P615,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T615,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012180","PIT00836","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P616=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P616,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P616,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T616,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012181","PIT00837","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P617=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P617,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P617,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T617,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012182","PIT00838","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"End Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P618=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P618,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P618,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T618,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012183","PIT00839","Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"End Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P619=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P619,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P619,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T619,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-006396",null,"Drainage Financial (Pipes)","Monza St","Beaudesert",null,151,"SRCP",750,0,30240,null,1,30240,null,null,{"$f":"IF(P620=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P620,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P620,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T620,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30240,"y",null,null,null,null,127.524,"","","",127.524,null,30240,"","","",""]
[null,"DF-006397",null,"Drainage Financial (Pipes)","Monza St","Beaudesert",null,19,"SRCP",900,0,6080,null,1,6080,null,null,{"$f":"IF(P621=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P621,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P621,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T621,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6080,"y",null,null,null,null,127.524,"","","",127.524,null,6080,"","","",""]
[null,"DF-006399",null,"Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"MSA9","2 X ENTRY PITS",0,5000,null,1,5000,null,null,{"$f":"IF(P622=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P622,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P622,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T622,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5000,"y",null,null,null,null,127.524,"","","",127.524,null,5000,"","","",""]
[null,"DF-006398",null,"Drainage Financial (FSWPITS)","Monza St","Beaudesert",null,null,"MH","8 X 1050",0,24000,null,1,24000,null,null,{"$f":"IF(P623=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P623,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P623,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T623,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24000,"y",null,null,null,null,127.524,"","","",127.524,null,24000,"","","",""]
[null,"DF-010613","PIPE00665","Drainage Financial (Pipes)","Nicole Ct","Beaudesert",null,18.55,"RCP Circular",600,0,9537,null,1,9537,null,null,{"$f":"IF(P624=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P624,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P624,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T624,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9537,"y",null,null,null,null,127.524,"","","",127.524,null,9537,"","","",""]
[null,"DF-010629","PIPE00681","Drainage Financial (Pipes)","Nicole Ct","Beaudesert",null,24.97,"RCP Circular",600,0,12836,null,1,12836,null,null,{"$f":"IF(P625=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P625,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P625,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T625,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12836,"y",null,null,null,null,127.524,"","","",127.524,null,12836,"","","",""]
[null,"DF-010630","PIPE00682","Drainage Financial (Pipes)","Nicole Ct","Beaudesert",null,15.49,"RCP Circular",600,0,7960,null,1,7960,null,null,{"$f":"IF(P626=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P626,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P626,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T626,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7960,"y",null,null,null,null,127.524,"","","",127.524,null,7960,"","","",""]
[null,"DF-012071","PIT00727","Drainage Financial (FSWPITS)","Nicole Ct","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P627=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P627,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P627,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T627,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-012072","PIT00728","Drainage Financial (FSWPITS)","Nicole Ct","Beaudesert",null,null,"Junction Pit",null,{"$f":"IF(G628=SWTYPE1,VLOOKUP(J628,SWUnitrates1,2,FALSE),IF(G628=SWTYPE2,VLOOKUP(J628,SWUnitrates2,2,FALSE),0))","v":0},841,null,{"$f":"IF(M628=\"\",1,VLOOKUP(M628,SWsitecond,2,FALSE))","v":1},841,null,null,{"$f":"IF(P628=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P628,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P628,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T628,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012078","PIT00734","Drainage Financial (FSWPITS)","Nicole Ct","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,{"$f":"IF(L629=\"\",\"\",L629*N629)","v":4252},null,null,{"$f":"IF(P629=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P629,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P629,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T629,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U629*(S629+O629),0)","v":4252},"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012079","PIT00735","Drainage Financial (FSWPITS)","Nicole Ct","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P630=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P630,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P630,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R630=\"\",0,R630*10000*Q630)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T630,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012080","PIT00736","Drainage Financial (FSWPITS)","Nicole Ct","Beaudesert",null,null,"Outlet",null,0,481,null,1,481,null,null,{"$f":"IF(P631=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P631,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P631,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T631,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-006403",null,"Drainage Financial (Pipes)","ond Ct","Beaudesert",null,81,"SRCP",600,0,15466,null,1,15466,null,null,{"$f":"IF(P632=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P632,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P632,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T632,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15466,"y",null,null,null,null,127.524,"","","",127.524,null,15466,"","","",""]
[null,"DF-010463","PIPE00515","Drainage Financial (Pipes)","Orchid Dr","Beaudesert",null,69.08,"RCP Circular",600,0,35507,null,1,35507,null,null,{"$f":"IF(P633=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P633,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P633,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T633,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35507,"y",null,null,null,null,127.524,"","","",127.524,null,35507,"","","",""]
[null,"DF-010465","PIPE00517","Drainage Financial (Pipes)","Orchid Dr","Beaudesert",null,92.14,"RCP Circular",600,0,47358,null,1,47358,null,null,{"$f":"IF(P634=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P634,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P634,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T634,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47358,"y",null,null,null,null,127.524,"","","",127.524,null,47358,"","","",""]
[null,"DF-010467","PIPE00519","Drainage Financial (Pipes)","Orchid Dr","Beaudesert",null,18.37,"RCP Circular",600,0,9442,null,1,9442,null,null,{"$f":"IF(P635=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P635,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P635,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T635,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9442,"y",null,null,null,null,127.524,"","","",127.524,null,9442,"","","",""]
[null,"DF-010468","PIPE00520","Drainage Financial (Pipes)","Orchid Dr","Beaudesert",null,32.340000000000003,"RCP Circular",600,0,16621,null,1,16621,null,null,{"$f":"IF(P636=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P636,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P636,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T636,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16621,"y",null,null,null,null,127.524,"","","",127.524,null,16621,"","","",""]
[null,"DF-011901","PIT00557","Drainage Financial (FSWPITS)","Orchid Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P637=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P637,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P637,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T637,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011904","PIT00560","Drainage Financial (FSWPITS)","Orchid Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P638=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P638,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P638,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T638,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011907","PIT00563","Drainage Financial (FSWPITS)","Orchid Dr","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P639=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P639,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P639,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T639,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011908","PIT00564","Drainage Financial (FSWPITS)","Orchid Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P640=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P640,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P640,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T640,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-010350","PIPE00401","Drainage Financial (Pipes)","Pitt St","Beaudesert",null,118.09,"RCP Circular",750,0,84549,null,1,84549,null,null,{"$f":"IF(P641=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P641,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P641,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T641,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},84549,"y",null,null,null,null,127.524,"","","",127.524,null,84549,"","","",""]
[null,"DF-011785","PIT00441","Drainage Financial (FSWPITS)","Pitt/Dunsinane Sts","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P642=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P642,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P642,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T642,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-000411",null,"Drainage Financial (Pipes)","Pool grounds 95m east of HW95/1","Beaudesert",null,285,null,600,0,146490,null,1,146490,null,null,{"$f":"IF(P643=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P643,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T643,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},146490,"y",null,null,null,null,127.524,"","","",127.524,null,146490,"","","",""]
[null,"DF-010296","PIPE00347","Drainage Financial (Pipes)","Reece Ct","Beaudesert",null,36.31,"RCP Circular",900,0,39908,null,1,39908,null,null,{"$f":"IF(P644=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P644,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P644,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T644,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},39908,"y",null,null,null,null,127.524,"","","",127.524,null,39908,"","","",""]
[null,"DF-010294","PIPE00345","Drainage Financial (Pipes)","Reece Ct","Beaudesert",null,57.77,"RCP Circular",975,0,74347,null,1,74347,null,null,{"$f":"IF(P645=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P645,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P645,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T645,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},74347,"y",null,null,null,null,127.524,"","","",127.524,null,74347,"","","",""]
[null,"DF-010293","PIPE00344","Drainage Financial (Pipes)","Reece Ct","Beaudesert",null,22.01,"RCP Circular",1050,0,28323,null,1,28323,null,null,{"$f":"IF(P646=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P646,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P646,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T646,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28323,"y",null,null,null,null,127.524,"","","",127.524,null,28323,"","","",""]
[null,"DF-010805","PIPE00857","Drainage Financial (Pipes)","Reece Ct","Beaudesert",null,39.1,"RCP Circular",1050,0,50316,null,1,50316,null,null,{"$f":"IF(P647=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P647,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P647,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T647,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},50316,"y",null,null,null,null,127.524,"","","",127.524,null,50316,"","","",""]
[null,"DF-010806","PIPE00858","Drainage Financial (Pipes)","Reece Ct","Beaudesert",null,16.96,"RCP Circular",1050,0,21822,null,1,21822,null,null,{"$f":"IF(P648=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P648,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P648,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T648,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21822,"y",null,null,null,null,127.524,"","","",127.524,null,21822,"","","",""]
[null,"DF-011716","PIT00372","Drainage Financial (FSWPITS)","Reece Ct","Beaudesert",null,null,"Bro-Pit",null,0,4942,null,1,4942,null,null,{"$f":"IF(P649=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P649,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P649,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T649,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4942,"y",null,null,null,null,127.524,"","","",127.524,null,4942,"","","",""]
[null,"DF-011718","PIT00374","Drainage Financial (FSWPITS)","Reece Ct","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P650=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P650,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P650,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T650,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-012393","PIT01050","Drainage Financial (FSWPITS)","Reece Ct","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P651=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P651,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P651,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T651,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012394","PIT01051","Drainage Financial (FSWPITS)","Reece Ct","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P652=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P652,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P652,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T652,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012395","PIT01052","Drainage Financial (FSWPITS)","Reece Ct","Beaudesert",null,null,"Junction Pit",null,0,7498,null,1,7498,null,null,{"$f":"IF(P653=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P653,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P653,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T653,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,"y",null,null,null,null,127.524,"","","",127.524,null,7498,"","","",""]
[null,"DF-012257","PIT00913","Drainage Financial (FSWPITS)","Short/Brisbane Sts","Beaudesert",null,null,"Inlet",null,0,1500,null,1,1500,null,null,{"$f":"IF(P654=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P654,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P654,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T654,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012258","PIT00914","Drainage Financial (FSWPITS)","Short/Brisbane Sts","Beaudesert",null,null,"End Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P655=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P655,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P655,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T655,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,{"$f":"IF(W655=\"y\",AB$14,IF(AND(W655>0,W655<=1),W655*AB$14,\"\"))","v":127.524},{"$f":"IF(X655=\"y\",AC$14,IF(AND(X655>0,X655<=1),X655*AC$14,\"\"))","v":""},{"$f":"IF(Y655=\"y\",AD$14,IF(AND(Y655>0,Y655<=1),Y655*AD$14,\"\"))","v":""},{"$f":"IF(Z655=\"y\",AE$14,IF(AND(Z655>0,Z655<=1),Z655*AE$14,\"\"))","v":""},{"$f":"SUM(AB655:AE655)","v":127.524},null,{"$f":"IF(AB655=\"\",\"\",(AB655/$AF655)*$V655)","v":1500},{"$f":"IF(AC655=\"\",\"\",(AC655/$AF655)*$V655)","v":""},{"$f":"IF(AD655=\"\",\"\",(AD655/$AF655)*$V655)","v":""},{"$f":"IF(AE655=\"\",\"\",(AE655/$AF655)*$V655)","v":""},{"$f":"IF(SUM(AH655:AK655)=V655,\"\",\"ERROR\")","v":""}]
[null,"DF-012259","PIT00915","Drainage Financial (FSWPITS)","Short/Brisbane Sts","Beaudesert",null,null,"End Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P656=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P656,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P656,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T656,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-010723","PIPE00775","Drainage Financial (Pipes)","Smedley Pl","Beaudesert",null,7.76,"RCP Circular",825,0,6817,null,1,6817,null,null,{"$f":"IF(P657=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P657,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P657,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T657,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6817,"y",null,null,null,null,127.524,"","","",127.524,null,6817,"","","",""]
[null,"DF-010726","PIPE00778","Drainage Financial (Pipes)","Smedley Pl","Beaudesert",null,38.590000000000003,"RCP Circular",825,0,33922,null,1,33922,null,null,{"$f":"IF(P658=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P658,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P658,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T658,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33922,"y",null,null,null,null,127.524,"","","",127.524,null,33922,"","","",""]
[null,"DF-012163","PIT00819","Drainage Financial (FSWPITS)","Smedley Pl","Beaudesert",null,null,"Junction Pit",null,0,3584,null,1,3584,null,null,{"$f":"IF(P659=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P659,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P659,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T659,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3584,"y",null,null,null,null,127.524,"","","",127.524,null,3584,"","","",""]
[null,"DF-012167","PIT00823","Drainage Financial (FSWPITS)","Smedley Pl","Beaudesert",null,null,"End Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P660=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P660,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P660,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T660,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-010323","PIPE00374","Drainage Financial (Pipes)","Stirling St","Beaudesert",null,11.81,"RCP Circular",600,0,6068,null,1,6068,null,null,{"$f":"IF(P661=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P661,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P661,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T661,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6068,"y",null,null,null,null,127.524,"","","",127.524,null,6068,"","","",""]
[null,"DF-011744","PIT00400","Drainage Financial (FSWPITS)","Stirling St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P662=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P662,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P662,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T662,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011745","PIT00401","Drainage Financial (FSWPITS)","Stirling St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P663=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P663,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P663,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T663,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011747","PIT00403","Drainage Financial (FSWPITS)","Stirling St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P664=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P664,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P664,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T664,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-011748","PIT00404","Drainage Financial (FSWPITS)","Stirling St","Beaudesert",null,null,"Junction Pit",null,0,998,null,1,998,null,null,{"$f":"IF(P665=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P665,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P665,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T665,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},998,"y",null,null,null,null,127.524,"","","",127.524,null,998,"","","",""]
[null,"DF-010663","PIPE00715","Drainage Financial (Pipes)","Telemon St","Beaudesert",null,67.02,"RCP Circular",600,0,34449,null,1,34449,null,null,{"$f":"IF(P666=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P666,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P666,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T666,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},34449,"y",null,null,null,null,127.524,"","","",127.524,null,34449,"","","",""]
[null,"DF-012232","PIT00888","Drainage Financial (FSWPITS)","Telemon St","Beaudesert",null,null,"Grated Pit",null,0,1629,null,1,1629,null,null,{"$f":"IF(P667=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P667,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P667,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T667,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1629,"y",null,null,null,null,127.524,"","","",127.524,null,1629,"","","",""]
[null,"DF-012233","PIT00889","Drainage Financial (FSWPITS)","Telemon St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P668=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P668,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P668,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T668,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-010539","PIPE00591","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,34.979999999999997,"RCP Circular",600,0,17981,null,1,17981,null,null,{"$f":"IF(P669=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P669,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P669,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T669,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17981,"y",null,null,null,null,127.524,"","","",127.524,null,17981,"","","",""]
[null,"DF-010546","PIPE00598","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,60.71,"RCP Circular",600,0,31204,null,1,31204,null,null,{"$f":"IF(P670=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P670,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P670,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T670,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31204,"y",null,null,null,null,127.524,"","","",127.524,null,31204,"","","",""]
[null,"DF-010547","PIPE00599","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,38.299999999999997,"RCP Circular",600,0,19688,null,1,19688,null,null,{"$f":"IF(P671=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P671,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P671,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T671,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19688,"y",null,null,null,null,127.524,"","","",127.524,null,19688,"","","",""]
[null,"DF-010561","PIPE00613","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,5.77,"RCP Circular",600,0,2967,null,1,2967,null,null,{"$f":"IF(P672=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P672,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P672,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T672,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2967,"y",null,null,null,null,127.524,"","","",127.524,null,2967,"","","",""]
[null,"DF-010562","PIPE00614","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,30.37,"RCP Circular",600,0,15612,null,1,15612,null,null,{"$f":"IF(P673=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P673,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P673,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T673,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15612,"y",null,null,null,null,127.524,"","","",127.524,null,15612,"","","",""]
[null,"DF-010542","PIPE00594","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,20.58,"RCP Circular",675,0,12701,null,1,12701,null,null,{"$f":"IF(P674=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P674,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P674,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T674,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12701,"y",null,null,null,null,127.524,"","","",127.524,null,12701,"","","",""]
[null,"DF-010543","PIPE00595","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,3.99,"RCP Circular",675,0,2459,null,1,2459,null,null,{"$f":"IF(P675=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P675,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P675,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T675,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2459,"y",null,null,null,null,127.524,"","","",127.524,null,2459,"","","",""]
[null,"DF-010540","PIPE00592","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,8.98,"RCP Circular",750,0,6428,null,1,6428,null,null,{"$f":"IF(P676=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P676,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P676,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T676,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6428,"y",null,null,null,null,127.524,"","","",127.524,null,6428,"","","",""]
[null,"DF-010567","PIPE00619","Drainage Financial (Pipes)","Tequesta Dr","Beaudesert",null,35.85,"RCP Circular",750,0,25669,null,1,25669,null,null,{"$f":"IF(P677=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P677,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P677,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T677,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25669,"y",null,null,null,null,127.524,"","","",127.524,null,25669,"","","",""]
[null,"DF-011983","PIT00639","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P678=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P678,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P678,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T678,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-011984","PIT00640","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Bro-Pit",null,0,4942,null,1,4942,null,null,{"$f":"IF(P679=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P679,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P679,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T679,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4942,"y",null,null,null,null,127.524,"","","",127.524,null,4942,"","","",""]
[null,"DF-011986","PIT00642","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P680=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P680,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P680,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T680,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011987","PIT00643","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P681=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P681,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P681,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T681,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-011988","PIT00644","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P682=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P682,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P682,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T682,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011990","PIT00646","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Bro-Pit",null,0,4942,null,1,4942,null,null,{"$f":"IF(P683=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P683,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P683,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T683,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4942,"y",null,null,null,null,127.524,"","","",127.524,null,4942,"","","",""]
[null,"DF-011991","PIT00647","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P684=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P684,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P684,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T684,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012002","PIT00658","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Bro-Pit",null,0,4588,null,1,4588,null,null,{"$f":"IF(P685=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P685,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P685,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T685,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4588,"y",null,null,null,null,127.524,"","","",127.524,null,4588,"","","",""]
[null,"DF-012004","PIT00660","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P686=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P686,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P686,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T686,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-012010","PIT00666","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P687=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P687,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P687,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T687,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-012011","PIT00667","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Inlet",null,0,481,null,1,481,null,null,{"$f":"IF(P688=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P688,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P688,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T688,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-012012","PIT00668","Drainage Financial (FSWPITS)","Tequesta Dr","Beaudesert",null,null,"Wing Wall",null,0,481,null,1,481,null,null,{"$f":"IF(P689=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P689,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P689,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T689,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},481,"y",null,null,null,null,127.524,"","","",127.524,null,481,"","","",""]
[null,"DF-006406",null,"Drainage Financial (Pipes)","Thallon St","Beaudesert",null,13,"SRCP",675,0,2574,null,1,2574,null,null,{"$f":"IF(P690=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P690,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P690,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T690,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2574,"y",null,null,null,null,127.524,"","","",127.524,null,2574,"","","",""]
[null,"DF-010122","PIPE00132","Drainage Financial (Pipes)","Tilley St","Beaudesert",null,95.91,"RCP Circular",600,0,49297,null,1,49297,null,null,{"$f":"IF(P691=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P691,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P691,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T691,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49297,"y",null,null,null,null,127.524,"","","",127.524,null,49297,"","","",""]
[null,"DF-010177","PIPE00227","Drainage Financial (Pipes)","Tilley St","Beaudesert",null,13.94,"RCP Circular",750,{"$f":"IF(G692=SWTYPE1,VLOOKUP(J692,SWUnitrates1,2,FALSE),IF(G692=SWTYPE2,VLOOKUP(J692,SWUnitrates2,2,FALSE),0))","v":0},9983,null,{"$f":"IF(M692=\"\",1,VLOOKUP(M692,SWsitecond,2,FALSE))","v":1},9983,null,null,{"$f":"IF(P692=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P692,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P692,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T692,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9983,"y",null,null,null,null,127.524,"","","",127.524,null,9983,"","","",""]
[null,"DF-010178","PIPE00228","Drainage Financial (Pipes)","Tilley St","Beaudesert",null,18.45,"RCP Circular",750,0,13210,null,1,{"$f":"IF(L693=\"\",\"\",L693*N693)","v":13210},null,null,{"$f":"IF(P693=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P693,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P693,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T693,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U693*(S693+O693),0)","v":13210},"y",null,null,null,null,127.524,"","","",127.524,null,13210,"","","",""]
[null,"DF-010184","PIPE00234","Drainage Financial (Pipes)","Tilley St","Beaudesert",null,64.31,"RCP Circular",750,0,46049,null,1,46049,null,null,{"$f":"IF(P694=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P694,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P694,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R694=\"\",0,R694*10000*Q694)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T694,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},46049,"y",null,null,null,null,127.524,"","","",127.524,null,46049,"","","",""]
[null,"DF-011581","PIT00235","Drainage Financial (FSWPITS)","Tilley St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P695=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P695,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P695,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T695,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011585","PIT00239","Drainage Financial (FSWPITS)","Tilley St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P696=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P696,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P696,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T696,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011576","PIT00229","Drainage Financial (FSWPITS)","Tilley/Duckett Sts","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P697=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P697,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P697,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T697,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-010118","PIPE00128","Drainage Financial (Pipes)","Tina St","Beaudesert",null,3.37,"FRC Circular",600,0,1195,null,1,1195,null,null,{"$f":"IF(P698=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P698,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P698,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T698,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1195,"y",null,null,null,null,127.524,"","","",127.524,null,1195,"","","",""]
[null,"DF-010121","PIPE00131","Drainage Financial (Pipes)","Tina St","Beaudesert",null,2.83,"RCP Circular",600,0,1456,null,1,1456,null,null,{"$f":"IF(P699=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P699,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P699,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T699,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1456,"y",null,null,null,null,127.524,"","","",127.524,null,1456,"","","",""]
[null,"DF-010131","PIPE00150","Drainage Financial (Pipes)","Tina St","Beaudesert",null,44.48,"RCP Circular",600,0,22860,null,1,22860,null,null,{"$f":"IF(P700=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P700,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P700,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T700,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22860,"y",null,null,null,null,127.524,"","","",127.524,null,22860,"","","",""]
[null,"DF-010130","PIPE00149","Drainage Financial (Pipes)","Tina St","Beaudesert",null,20.57,"RCP Circular",900,0,22609,null,1,22609,null,null,{"$f":"IF(P701=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P701,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P701,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T701,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22609,"y",null,null,null,null,127.524,"","","",127.524,null,22609,"","","",""]
[null,"DF-011432","PIT00035","Drainage Financial (FSWPITS)","Tina St","Beaudesert",null,null,"Grated Pit",null,0,1923,null,1,1923,null,null,{"$f":"IF(P702=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P702,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P702,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T702,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1923,"y",null,null,null,null,127.524,"","","",127.524,null,1923,"","","",""]
[null,"DF-011525","PIT00135","Drainage Financial (FSWPITS)","Tina St","Beaudesert",null,null,"Bro-Pit",null,0,3006,null,1,3006,null,null,{"$f":"IF(P703=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P703,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P703,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T703,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3006,"y",null,null,null,null,127.524,"","","",127.524,null,3006,"","","",""]
[null,"DF-011526","PIT00136","Drainage Financial (FSWPITS)","Tina St","Beaudesert",null,null,"Grated Pit",null,0,2997,null,1,2997,null,null,{"$f":"IF(P704=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P704,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P704,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T704,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2997,"y",null,null,null,null,127.524,"","","",127.524,null,2997,"","","",""]
[null,"DF-011528","PIT00138","Drainage Financial (FSWPITS)","Tina St","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P705=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P705,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P705,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T705,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,127.524,"","","",127.524,null,5088,"","","",""]
[null,"DF-011536","PIT00155","Drainage Financial (FSWPITS)","Tina St","Beaudesert",null,null,"Junction Pit",null,0,4285,null,1,4285,null,null,{"$f":"IF(P706=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P706,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P706,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T706,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4285,"y",null,null,null,null,127.524,"","","",127.524,null,4285,"","","",""]
[null,"DF-011538","PIT00157","Drainage Financial (FSWPITS)","Tina St","Beaudesert",null,null,"Junction Pit",null,0,4285,null,1,4285,null,null,{"$f":"IF(P707=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P707,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P707,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T707,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4285,"y",null,null,null,null,127.524,"","","",127.524,null,4285,"","","",""]
[null,"DF-010041","PIPE00051","Drainage Financial (Pipes)","Tubber St","Beaudesert",null,37.659999999999997,"RCP Box Section",600,0,5423,null,1,5423,null,null,{"$f":"IF(P708=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P708,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P708,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T708,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5423,"y",null,null,null,null,127.524,"","","",127.524,null,5423,"","","",""]
[null,"DF-010847","PIPE00899","Drainage Financial (Pipes)","Tubber St","Beaudesert",null,27.42,"RCP Circular",600,0,14095,null,1,14095,null,null,{"$f":"IF(P709=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P709,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P709,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T709,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14095,"y",null,null,null,null,127.524,"","","",127.524,null,14095,"","","",""]
[null,"DF-010848","PIPE00900","Drainage Financial (Pipes)","Tubber St","Beaudesert",null,16.86,"RCP Circular",600,0,8667,null,1,8667,null,null,{"$f":"IF(P710=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P710,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P710,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T710,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8667,"y",null,null,null,null,127.524,"","","",127.524,null,8667,"","","",""]
[null,"DF-010849","PIPE00901","Drainage Financial (Pipes)","Tubber St","Beaudesert",null,5.29,"RCP Circular",600,0,2717,null,1,2717,null,null,{"$f":"IF(P711=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P711,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P711,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T711,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2717,"y",null,null,null,null,127.524,"","","",127.524,null,2717,"","","",""]
[null,"DF-010044","PIPE00054","Drainage Financial (Pipes)","Tubber St","Beaudesert",null,3.29,"RCP Circular",825,0,2893,null,1,2893,null,null,{"$f":"IF(P712=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P712,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P712,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T712,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2893,"y",null,null,null,null,127.524,"","","",127.524,null,2893,"","","",""]
[null,"DF-011445","PIT00053","Drainage Financial (FSWPITS)","Tubber St","Beaudesert",null,null,"Wing Wall",null,0,1603,null,1,1603,null,null,{"$f":"IF(P713=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P713,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P713,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T713,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1603,"y",null,null,null,null,127.524,"","","",127.524,null,1603,"","","",""]
[null,"DF-011450","PIT00058","Drainage Financial (FSWPITS)","Tubber St","Beaudesert",null,null,"Junction Pit",null,0,4252,null,1,4252,null,null,{"$f":"IF(P714=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P714,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P714,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T714,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4252,"y",null,null,null,null,127.524,"","","",127.524,null,4252,"","","",""]
[null,"DF-011451","PIT00059","Drainage Financial (FSWPITS)","Tubber St","Beaudesert",null,null,"Wing Wall",null,0,1500,null,1,1500,null,null,{"$f":"IF(P715=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P715,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P715,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T715,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1500,"y",null,null,null,null,127.524,"","","",127.524,null,1500,"","","",""]
[null,"DF-011553","PIT00201","Drainage Financial (FSWPITS)","Tubber St","Beaudesert",null,null,"Grated Pit",null,0,1390,null,1,1390,null,null,{"$f":"IF(P716=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P716,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P716,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T716,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1390,"y",null,null,null,null,127.524,"","","",127.524,null,1390,"","","",""]
[null,"DF-011555","PIT00203","Drainage Financial (FSWPITS)","Tubber St opp Anna St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P717=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P717,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P717,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T717,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012368","PIT01024","Drainage Financial (FSWPITS)","Tubber St opp Anna St","Beaudesert",null,null,"Bro-Pit",null,0,4442,null,1,4442,null,null,{"$f":"IF(P718=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P718,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P718,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T718,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4442,"y",null,null,null,null,127.524,"","","",127.524,null,4442,"","","",""]
[null,"DF-012366","PIT01022","Drainage Financial (FSWPITS)","Tubber St opp Tina St","Beaudesert",null,null,"Bro-Pit",null,0,5088,null,1,5088,null,null,{"$f":"IF(P719=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P719,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P719,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T719,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5088,"y",null,null,null,null,{"$f":"IF(W719=\"y\",AB$14,IF(AND(W719>0,W719<=1),W719*AB$14,\"\"))","v":127.524},{"$f":"IF(X719=\"y\",AC$14,IF(AND(X719>0,X719<=1),X719*AC$14,\"\"))","v":""},{"$f":"IF(Y719=\"y\",AD$14,IF(AND(Y719>0,Y719<=1),Y719*AD$14,\"\"))","v":""},{"$f":"IF(Z719=\"y\",AE$14,IF(AND(Z719>0,Z719<=1),Z719*AE$14,\"\"))","v":""},{"$f":"SUM(AB719:AE719)","v":127.524},null,{"$f":"IF(AB719=\"\",\"\",(AB719/$AF719)*$V719)","v":5088},{"$f":"IF(AC719=\"\",\"\",(AC719/$AF719)*$V719)","v":""},{"$f":"IF(AD719=\"\",\"\",(AD719/$AF719)*$V719)","v":""},{"$f":"IF(AE719=\"\",\"\",(AE719/$AF719)*$V719)","v":""},{"$f":"IF(SUM(AH719:AK719)=V719,\"\",\"ERROR\")","v":""}]
[null,"DF-012369","PIT01025","Drainage Financial (FSWPITS)","Tubber St opp Tina St","Beaudesert",null,null,"Grated Pit",null,0,4285,null,1,4285,null,null,{"$f":"IF(P720=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P720,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P720,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T720,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4285,"y",null,null,null,null,127.524,"","","",127.524,null,4285,"","","",""]
[null,"DF-010965","PIPE01103","Drainage Financial (Pipes)","Tubber,Brisbane,Helen St","Beaudesert",null,267.60000000000002,"Concrete/Grass Open Drain",0,0,93659,null,1,93659,null,null,{"$f":"IF(P721=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P721,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P721,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T721,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},93659,"y",null,null,null,null,127.524,"","","",127.524,null,93659,"","","",""]
[null,"DF-010404","PIPE00456","Drainage Financial (Pipes)","Turbot St","Beaudesert",null,90.73,"RCP Circular",900,0,99710,null,1,99710,null,null,{"$f":"IF(P722=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P722,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P722,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T722,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},99710,"y",null,null,null,null,127.524,"","","",127.524,null,99710,"","","",""]
[null,"DF-011784","PIT00440","Drainage Financial (FSWPITS)","Turbot St","Beaudesert",null,null,"Junction Pit",null,0,4194,null,1,4194,null,null,{"$f":"IF(P723=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P723,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P723,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T723,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4194,"y",null,null,null,null,127.524,"","","",127.524,null,4194,"","","",""]
[null,"DF-010920","PIPE00972","Drainage Financial (Pipes)","William St","Beaudesert",null,3.02,"RCP Circular",600,0,1553,null,1,1553,null,null,{"$f":"IF(P724=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P724,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P724,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T724,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1553,"y",null,null,null,null,127.524,"","","",127.524,null,1553,"","","",""]
[null,"DF-010921","PIPE00973","Drainage Financial (Pipes)","William St","Beaudesert",null,136.61000000000001,"RCP Box Section","2350 X 1250",0,554227,null,1,554227,null,null,{"$f":"IF(P725=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P725,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P725,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T725,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},554227,"y",null,null,null,null,127.524,"","","",127.524,null,554227,"","","",""]
[null,"DF-010942","PIPE00994","Drainage Financial (Pipes)","William St","Beaudesert",null,32.44,"RCP Box Section","2350 X 1250",0,131599,null,1,131599,null,null,{"$f":"IF(P726=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P726,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P726,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T726,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},131599,"y",null,null,null,null,127.524,"","","",127.524,null,131599,"","","",""]
[null,"DF-010943","PIPE00995","Drainage Financial (Pipes)","William St","Beaudesert",null,69.180000000000007,"RCP Box Section","2400 X 1200",0,280657,null,1,280657,null,null,{"$f":"IF(P727=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P727,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P727,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T727,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},280657,"y",null,null,null,null,127.524,"","","",127.524,null,280657,"","","",""]
[null,"DF-010901","PIPE00953","Drainage Financial (Pipes)","William St","Beaudesert",null,8.89,"RCP Box Section","600 X 250",0,3156,null,1,3156,null,null,{"$f":"IF(P728=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P728,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P728,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T728,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3156,"y",null,null,null,null,127.524,"","","",127.524,null,3156,"","","",""]
[null,"DF-012414","NP019","Drainage Financial (FSWPITS)","William St","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P729=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P729,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P729,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T729,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012260","PIT00916","Drainage Financial (FSWPITS)","William St","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P730=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P730,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P730,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T730,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-011614","PIT00268","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Side Entry Pit",null,0,11413,null,1,11413,null,null,{"$f":"IF(P731=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P731,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P731,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T731,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11413,"y",null,null,null,null,127.524,"","","",127.524,null,11413,"","","",""]
[null,"DF-012308","PIT00964","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P732=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P732,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P732,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T732,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012309","PIT00965","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P733=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P733,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P733,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T733,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012310","PIT00966","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P734=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P734,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P734,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T734,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012311","PIT00967","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P735=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P735,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P735,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T735,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012312","PIT00968","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P736=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P736,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P736,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T736,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012313","PIT00969","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Grated Pit",null,0,1188,null,1,1188,null,null,{"$f":"IF(P737=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P737,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P737,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T737,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1188,"y",null,null,null,null,127.524,"","","",127.524,null,1188,"","","",""]
[null,"DF-012314","PIT00970","Drainage Financial (FSWPITS)","William St Town Drain","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P738=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P738,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P738,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T738,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-012400","NP001","Drainage Financial (FSWPITS)","William/Anna Sts","Beaudesert",null,null,"Junction Pit",null,0,841,null,1,841,null,null,{"$f":"IF(P739=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P739,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P739,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T739,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},841,"y",null,null,null,null,127.524,"","","",127.524,null,841,"","","",""]
[null,"DF-011272","PIPE01415","Drainage Financial (Pipes)","Albert St","Boonah",null,26.48,"RCP Circular",600,0,13610,null,1,13610,null,null,{"$f":"IF(P740=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P740,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P740,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T740,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13610,null,"y",null,null,null,"",85.02,"","",85.02,null,"",13610,"","",""]
[null,"DF-011271","PIPE01414","Drainage Financial (Pipes)","Albert St / Mountview Cl","Boonah",null,14.71,"RCP Circular",600,0,7558,null,1,7558,null,null,{"$f":"IF(P741=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P741,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P741,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T741,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7558,null,"y",null,null,null,"",85.02,"","",85.02,null,"",7558,"","",""]
[null,"DF-011245","PIPE01388","Drainage Financial (Pipes)","Boonah-Rathdowney Rd","Boonah",null,91.22,"RCP Circular",1050,0,117405,null,1,117405,null,null,{"$f":"IF(P742=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P742,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P742,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T742,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},117405,null,"y",null,null,null,"",85.02,"","",85.02,null,"",117405,"","",""]
[null,"DF-011244","PIPE01387","Drainage Financial (Pipes)","Boonah-Rathdowney Rd / Little High St","Boonah",null,36.409999999999997,"RCP Circular",1500,0,74017,null,1,74017,null,null,{"$f":"IF(P743=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P743,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P743,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T743,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},74017,null,"y",null,null,null,"",85.02,"","",85.02,null,"",74017,"","",""]
[null,"DF-010991","PIPE01130","Drainage Financial (Pipes)","Bruckner Hill Rd","Boonah",null,101.36,"RCP Circular",600,0,52099,null,1,52099,null,null,{"$f":"IF(P744=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P744,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P744,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T744,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},52099,null,"y",null,null,null,"",85.02,"","",85.02,null,"",52099,"","",""]
[null,"DF-010992","PIPE01131","Drainage Financial (Pipes)","Bruckner Hill Rd","Boonah",null,14.48,"RCP Circular",600,0,7443,null,1,7443,null,null,{"$f":"IF(P745=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P745,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P745,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T745,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7443,null,"y",null,null,null,"",85.02,"","",85.02,null,"",7443,"","",""]
[null,"DF-011256","PIPE01399","Drainage Financial (Pipes)","Charles St","Boonah",null,22.68,"RCP Circular",600,0,11656,null,1,11656,null,null,{"$f":"IF(P746=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P746,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P746,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T746,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11656,null,"y",null,null,null,"",85.02,"","",85.02,null,"",11656,"","",""]
[null,"DF-011291","PIPE01434","Drainage Financial (Pipes)","Charles St","Boonah",null,80.61,"RCP Circular",600,0,41434,null,1,41434,null,null,{"$f":"IF(P747=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P747,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P747,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T747,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41434,null,"y",null,null,null,"",85.02,"","",85.02,null,"",41434,"","",""]
[null,"DF-011073","PIPE01212","Drainage Financial (Pipes)","Cherrington Cr","Boonah",null,38.01,"RCP Circular",600,0,19535,null,1,19535,null,null,{"$f":"IF(P748=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P748,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P748,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T748,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19535,null,"y",null,null,null,"",85.02,"","",85.02,null,"",19535,"","",""]
[null,"DF-011006","PIPE01145","Drainage Financial (Pipes)","Coronation Dr","Boonah",null,32.840000000000003,"RCP Circular",600,0,16882,null,1,16882,null,null,{"$f":"IF(P749=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P749,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P749,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T749,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},16882,null,"y",null,null,null,"",85.02,"","",85.02,null,"",16882,"","",""]
[null,"DF-011008","PIPE01147","Drainage Financial (Pipes)","Coronation Dr","Boonah",null,27.35,"RCP Circular",600,0,14057,null,1,14057,null,null,{"$f":"IF(P750=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P750,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P750,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T750,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14057,null,"y",null,null,null,"",85.02,"","",85.02,null,"",14057,"","",""]
[null,"DF-011010","PIPE01149","Drainage Financial (Pipes)","Coronation Dr","Boonah",null,37.26,"RCP Circular",750,0,26679,null,1,26679,null,null,{"$f":"IF(P751=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P751,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P751,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T751,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},26679,null,"y",null,null,null,"",85.02,"","",85.02,null,"",26679,"","",""]
[null,"DF-011009","PIPE01148","Drainage Financial (Pipes)","Coronation Dr","Boonah",null,23.06,"RCP Box Section","800 X 450",0,12268,null,1,12268,null,null,{"$f":"IF(P752=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P752,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P752,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T752,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12268,null,"y",null,null,null,"",85.02,"","",85.02,null,"",12268,"","",""]
[null,"DF-011139","PIPE01278","Drainage Financial (Pipes)","Coronation Dr Park","Boonah",null,80.459999999999994,"RCP Box Section","1200 X 660",0,85368,null,1,85368,null,null,{"$f":"IF(P753=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P753,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P753,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T753,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},85368,null,"y",null,null,null,"",85.02,"","",85.02,null,"",85368,"","",""]
[null,"DF-011219","PIPE01362","Drainage Financial (Pipes)","Cossart St","Boonah",null,3.25,"RCP Box Section","770 X 300",0,1496,null,1,1496,null,null,{"$f":"IF(P754=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P754,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P754,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T754,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1496,null,"y",null,null,null,"",85.02,"","",85.02,null,"",1496,"","",""]
[null,"DF-011220","PIPE01363","Drainage Financial (Pipes)","Cossart St / Walter St","Boonah",null,24.07,"RCP Circular",600,0,12371,null,1,12371,null,null,{"$f":"IF(P755=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P755,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P755,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T755,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12371,null,"y",null,null,null,"",85.02,"","",85.02,null,"",12371,"","",""]
[null,"DF-011221","PIPE01364","Drainage Financial (Pipes)","Cossart St / Walter St","Boonah",null,16.18,"RCP Circular",600,{"$f":"IF(G756=SWTYPE1,VLOOKUP(J756,SWUnitrates1,2,FALSE),IF(G756=SWTYPE2,VLOOKUP(J756,SWUnitrates2,2,FALSE),0))","v":0},8315,null,{"$f":"IF(M756=\"\",1,VLOOKUP(M756,SWsitecond,2,FALSE))","v":1},8315,null,null,{"$f":"IF(P756=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P756,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P756,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T756,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8315,null,"y",null,null,null,"",85.02,"","",85.02,null,"",8315,"","",""]
[null,"DF-011089","PIPE01228","Drainage Financial (Pipes)","Devin Dr","Boonah",null,29.97,"RCP Circular",600,0,15404,null,1,{"$f":"IF(L757=\"\",\"\",L757*N757)","v":15404},null,null,{"$f":"IF(P757=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P757,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P757,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T757,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U757*(S757+O757),0)","v":15404},null,"y",null,null,null,"",85.02,"","",85.02,null,"",15404,"","",""]
[null,"DF-011093","PIPE01232","Drainage Financial (Pipes)","Devin Dr","Boonah",null,38.64,"FRC Circular",750,0,18935,null,1,18935,null,null,{"$f":"IF(P758=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P758,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P758,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R758=\"\",0,R758*10000*Q758)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T758,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18935,null,"y",null,null,null,"",85.02,"","",85.02,null,"",18935,"","",""]
[null,"DF-011095","PIPE01234","Drainage Financial (Pipes)","Devin Dr","Boonah",null,62.28,"FRC Circular",750,0,30519,null,1,30519,null,null,{"$f":"IF(P759=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P759,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P759,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T759,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30519,null,"y",null,null,null,"",85.02,"","",85.02,null,"",30519,"","",""]
[null,"DF-011101","PIPE01240","Drainage Financial (Pipes)","Devin Dr","Boonah",null,24.72,"RCP Circular",750,0,17697,null,1,17697,null,null,{"$f":"IF(P760=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P760,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P760,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T760,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17697,null,"y",null,null,null,"",85.02,"","",85.02,null,"",17697,"","",""]
[null,"DF-011102","PIPE01241","Drainage Financial (Pipes)","Devin Dr","Boonah",null,39,"RCP Circular",750,0,27924,null,1,27924,null,null,{"$f":"IF(P761=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P761,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P761,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T761,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27924,null,"y",null,null,null,"",85.02,"","",85.02,null,"",27924,"","",""]
[null,"DF-011103","PIPE01242","Drainage Financial (Pipes)","Devin Dr","Boonah",null,26.9,"RCP Circular",750,0,19263,null,1,19263,null,null,{"$f":"IF(P762=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P762,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P762,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T762,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19263,null,"y",null,null,null,"",85.02,"","",85.02,null,"",19263,"","",""]
[null,"DF-011105","PIPE01244","Drainage Financial (Pipes)","Devin Dr","Boonah",null,58.36,"RCP Circular",750,0,41784,null,1,41784,null,null,{"$f":"IF(P763=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P763,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P763,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T763,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41784,null,"y",null,null,null,"",85.02,"","",85.02,null,"",41784,"","",""]
[null,"DF-011107","PIPE01246","Drainage Financial (Pipes)","Devin Dr","Boonah",null,28.87,"RCP Circular",750,0,20673,null,1,20673,null,null,{"$f":"IF(P764=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P764,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P764,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T764,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20673,null,"y",null,null,null,"",85.02,"","",85.02,null,"",20673,"","",""]
[null,"DF-011109","PIPE01248","Drainage Financial (Pipes)","Devin Dr","Boonah",null,46.26,"RCP Circular",750,0,33119,null,1,33119,null,null,{"$f":"IF(P765=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P765,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P765,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T765,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},33119,null,"y",null,null,null,"",85.02,"","",85.02,null,"",33119,"","",""]
[null,"DF-011113","PIPE01252","Drainage Financial (Pipes)","Devin Dr / Hoya Rd","Boonah",null,39.24,"RCP Circular",900,0,43124,null,1,43124,null,null,{"$f":"IF(P766=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P766,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P766,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T766,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43124,null,"y",null,null,null,"",85.02,"","",85.02,null,"",43124,"","",""]
[null,"DF-011115","PIPE01254","Drainage Financial (Pipes)","Devin Dr / Hoya Rd","Boonah",null,18.670000000000002,"RCP Circular",900,0,20517,null,1,20517,null,null,{"$f":"IF(P767=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P767,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P767,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T767,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20517,null,"y",null,null,null,"",85.02,"","",85.02,null,"",20517,"","",""]
[null,"DF-011096","PIPE01235","Drainage Financial (Pipes)","Devin Dr / Thyrlene Ct","Boonah",null,30.75,"RCP Circular",750,0,22017,null,1,22017,null,null,{"$f":"IF(P768=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P768,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P768,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T768,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22017,null,"y",null,null,null,"",85.02,"","",85.02,null,"",22017,"","",""]
[null,"DF-011057","PIPE01196","Drainage Financial (Pipes)","Dover St","Boonah",null,156.44999999999999,"RCP Open Drain","1150 X 150",0,31289,null,1,31289,null,null,{"$f":"IF(P769=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P769,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P769,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T769,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31289,null,"y",null,null,null,"",85.02,"","",85.02,null,"",31289,"","",""]
[null,"DF-011059","PIPE01198","Drainage Financial (Pipes)","Dover St","Boonah",null,198.58,"RCP Open Drain","1150 X 150",0,39717,null,1,39717,null,null,{"$f":"IF(P770=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P770,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P770,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T770,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},39717,null,"y",null,null,null,"",85.02,"","",85.02,null,"",39717,"","",""]
[null,"DF-011058","PIPE01197","Drainage Financial (Pipes)","Dover St","Boonah",null,23.15,"RCP Box Section","900 X 550",0,17362,null,1,17362,null,null,{"$f":"IF(P771=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P771,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P771,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T771,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},17362,null,"y",null,null,null,"",85.02,"","",85.02,null,"",17362,"","",""]
[null,"DF-011401","PIPE01544","Drainage Financial (Pipes)","High St","Boonah",null,56.03,"BlackMax Circular",600,0,28798,null,1,28798,null,null,{"$f":"IF(P772=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P772,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P772,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T772,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},28798,null,"y",null,null,null,"",85.02,"","",85.02,null,"",28798,"","",""]
[null,"DF-011224","PIPE01367","Drainage Financial (Pipes)","High St / Walter St","Boonah",null,60.02,"RCP Circular",600,0,30852,null,1,30852,null,null,{"$f":"IF(P773=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P773,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P773,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T773,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30852,null,"y",null,null,null,"",85.02,"","",85.02,null,"",30852,"","",""]
[null,"DF-011402","PIPE01545","Drainage Financial (Pipes)","High St / Walter St","Boonah",null,26.56,"RCP Circular",600,0,13652,null,1,13652,null,null,{"$f":"IF(P774=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P774,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P774,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T774,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13652,null,"y",null,null,null,"",85.02,"","",85.02,null,"",13652,"","",""]
[null,"DF-011403","PIPE01546","Drainage Financial (Pipes)","High St / Walter St","Boonah",null,28.81,"RCP Circular",600,0,14810,null,1,14810,null,null,{"$f":"IF(P775=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P775,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P775,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T775,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14810,null,"y",null,null,null,"",85.02,"","",85.02,null,"",14810,"","",""]
[null,"DF-011338","PIPE01481","Drainage Financial (Pipes)","Highbury St","Boonah",null,32.49,"RCP Circular",1250,0,47796,null,1,47796,null,null,{"$f":"IF(P776=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P776,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P776,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T776,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},47796,null,"y",null,null,null,"",85.02,"","",85.02,null,"",47796,"","",""]
[null,"DF-011117","PIPE01256","Drainage Financial (Pipes)","Hoya Rd / Cherrington Cr","Boonah",null,24.55,"RCP Box Section","1200 X 900",0,35001,null,1,35001,null,null,{"$f":"IF(P777=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P777,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P777,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T777,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35001,null,"y",null,null,null,"",85.02,"","",85.02,null,"",35001,"","",""]
[null,"DF-011118","PIPE01257","Drainage Financial (Pipes)","Hoya Rd / Cherrington Cr","Boonah",null,25.4,"RCP Box Section","1200 X 900",0,36221,null,1,36221,null,null,{"$f":"IF(P778=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P778,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P778,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T778,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},36221,null,"y",null,null,null,"",85.02,"","",85.02,null,"",36221,"","",""]
[null,"DF-011033","PIPE01172","Drainage Financial (Pipes)","Hoya Rd / McLauchlin St","Boonah",null,31.7,"RCP Circular",675,0,19558,null,1,19558,null,null,{"$f":"IF(P779=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P779,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P779,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T779,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19558,null,"y",null,null,null,"",85.02,"","",85.02,null,"",19558,"","",""]
[null,"DF-011248","PIPE01391","Drainage Financial (Pipes)","Little High St","Boonah",null,16.850000000000001,"RCP Circular",1200,0,24791,null,1,24791,null,null,{"$f":"IF(P780=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P780,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P780,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T780,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},24791,null,"y",null,null,null,"",85.02,"","",85.02,null,"",24791,"","",""]
[null,"DF-011060","PIPE01199","Drainage Financial (Pipes)","Macquarie St","Boonah",null,20.79,"RCP Box Section","1250 X 600",0,22055,null,1,22055,null,null,{"$f":"IF(P781=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P781,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P781,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T781,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22055,null,"y",null,null,null,"",85.02,"","",85.02,null,"",22055,"","",""]
[null,"DF-011062","PIPE01201","Drainage Financial (Pipes)","Macquarie St","Boonah",null,20.81,"RCP Box Section","1250 X 600",0,22080,null,1,22080,null,null,{"$f":"IF(P782=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P782,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P782,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T782,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22080,null,"y",null,null,null,"",85.02,"","",85.02,null,"",22080,"","",""]
[null,"DF-011061","PIPE01200","Drainage Financial (Pipes)","Macquarie St","Boonah",null,21.28,"RCP Open Drain","2400 X 600",0,7661,null,1,7661,null,null,{"$f":"IF(P783=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P783,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P783,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T783,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7661,null,"y",null,null,null,{"$f":"IF(W783=\"y\",AB$14,IF(AND(W783>0,W783<=1),W783*AB$14,\"\"))","v":""},{"$f":"IF(X783=\"y\",AC$14,IF(AND(X783>0,X783<=1),X783*AC$14,\"\"))","v":85.02},{"$f":"IF(Y783=\"y\",AD$14,IF(AND(Y783>0,Y783<=1),Y783*AD$14,\"\"))","v":""},{"$f":"IF(Z783=\"y\",AE$14,IF(AND(Z783>0,Z783<=1),Z783*AE$14,\"\"))","v":""},{"$f":"SUM(AB783:AE783)","v":85.02},null,{"$f":"IF(AB783=\"\",\"\",(AB783/$AF783)*$V783)","v":""},{"$f":"IF(AC783=\"\",\"\",(AC783/$AF783)*$V783)","v":7661},{"$f":"IF(AD783=\"\",\"\",(AD783/$AF783)*$V783)","v":""},{"$f":"IF(AE783=\"\",\"\",(AE783/$AF783)*$V783)","v":""},{"$f":"IF(SUM(AH783:AK783)=V783,\"\",\"ERROR\")","v":""}]
[null,"DF-011280","PIPE01423","Drainage Financial (Pipes)","McBean St","Boonah",null,42.42,"RCP Circular",600,0,21802,null,1,21802,null,null,{"$f":"IF(P784=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P784,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P784,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T784,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},21802,null,"y",null,null,null,"",85.02,"","",85.02,null,"",21802,"","",""]
[null,"DF-011215","PIPE01358","Drainage Financial (Pipes)","Melbourne St / Cossart St","Boonah",null,33.96,"RCP Box Section","600 X 450",0,15623,null,1,15623,null,null,{"$f":"IF(P785=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P785,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P785,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T785,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15623,null,"y",null,null,null,"",85.02,"","",85.02,null,"",15623,"","",""]
[null,"DF-004303",null,"Drainage Financial (Pipes)","Milford Road LHS","Boonah",null,10,null,"CONCRETE",0,3500,null,1,3500,null,null,{"$f":"IF(P786=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P786,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P786,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T786,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3500,null,"y",null,null,null,"",85.02,"","",85.02,null,"",3500,"","",""]
[null,"DF-011261","PIPE01404","Drainage Financial (Pipes)","Mt French Rd","Boonah",null,15.53,"RCP Circular",600,0,7980,null,1,7980,null,null,{"$f":"IF(P787=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P787,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P787,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T787,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7980,null,"y",null,null,null,"",85.02,"","",85.02,null,"",7980,"","",""]
[null,"DF-011282","PIPE01425","Drainage Financial (Pipes)","Mt French Rd / McBean St","Boonah",null,24.72,"RCP Circular",600,0,12706,null,1,12706,null,null,{"$f":"IF(P788=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P788,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P788,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T788,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12706,null,"y",null,null,null,"",85.02,"","",85.02,null,"",12706,"","",""]
[null,"DF-011201","PIPE01344","Drainage Financial (Pipes)","Oliver St","Boonah",null,52.1,"RCP Box Section","750 X 150",0,20269,null,1,20269,null,null,{"$f":"IF(P789=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P789,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P789,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T789,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20269,null,"y",null,null,null,"",85.02,"","",85.02,null,"",20269,"","",""]
[null,"DF-011328","PIPE01471","Drainage Financial (Pipes)","Railway St / Yeates Av","Boonah",null,20.79,"RCP Circular",675,0,12827,null,1,12827,null,null,{"$f":"IF(P790=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P790,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P790,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T790,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12827,null,"y",null,null,null,"",85.02,"","",85.02,null,"",12827,"","",""]
[null,"DF-004117",null,"Drainage Financial (Pipes)","SALT  GULLY  (Coronation Park) Channel","Boonah",null,375,"Rein. Con.","CONCRETE",0,131250,null,1,131250,null,null,{"$f":"IF(P791=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P791,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P791,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T791,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},131250,null,"y",null,null,null,"",85.02,"","",85.02,null,"",131250,"","",""]
[null,"DF-004116",null,"Drainage Financial (Pipes)","SALT  GULLY Channel","Boonah",null,1950,"Rein. Con.","CONCRETE",0,682500,null,1,682500,null,null,{"$f":"IF(P792=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P792,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P792,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T792,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},682500,null,"y",null,null,null,"",85.02,"","",85.02,null,"",682500,"","",""]
[null,"DF-011254","PIPE01397","Drainage Financial (Pipes)","Samuel St","Boonah",null,22.55,"RCP Box Section","1200 X 600",0,23920,null,1,23920,null,null,{"$f":"IF(P793=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P793,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P793,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T793,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23920,null,"y",null,null,null,"",85.02,"","",85.02,null,"",23920,"","",""]
[null,"DF-011255","PIPE01398","Drainage Financial (Pipes)","Samuel St","Boonah",null,22.4,"RCP Box Section","1200 X 600",0,23765,null,1,23765,null,null,{"$f":"IF(P794=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P794,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P794,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T794,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},23765,null,"y",null,null,null,"",85.02,"","",85.02,null,"",23765,"","",""]
[null,"DF-011226","PIPE01369","Drainage Financial (Pipes)","Walter St","Boonah",null,17.59,"RCP Circular",600,0,9041,null,1,9041,null,null,{"$f":"IF(P795=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P795,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P795,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T795,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},9041,null,"y",null,null,null,"",85.02,"","",85.02,null,"",9041,"","",""]
[null,"DF-011168","PIPE01311","Drainage Financial (Pipes)","Yeates Ave","Boonah",null,25.23,"RCP Circular",600,0,12969,null,1,12969,null,null,{"$f":"IF(P796=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P796,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P796,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T796,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12969,null,"y",null,null,null,"",85.02,"","",85.02,null,"",12969,"","",""]
[null,"DF-011169","PIPE01312","Drainage Financial (Pipes)","Yeates Ave","Boonah",null,28.09,"RCP Circular",600,0,14441,null,1,14441,null,null,{"$f":"IF(P797=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P797,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P797,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T797,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14441,null,"y",null,null,null,"",85.02,"","",85.02,null,"",14441,"","",""]
[null,"DF-011339","PIPE01482","Drainage Financial (Pipes)","Yeates Ave","Boonah",null,126.21,"RCP Circular",750,0,90364,null,1,90364,null,null,{"$f":"IF(P798=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P798,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P798,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T798,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},90364,null,"y",null,null,null,"",85.02,"","",85.02,null,"",90364,"","",""]
[null,"DF-000889",null,"Drainage Financial (Pipes)","D/r from Franklin St 28m n/west of MH3/8","Canungra",null,28,null,1200,0,41188,null,1,41188,null,null,{"$f":"IF(P799=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P799,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P799,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T799,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41188,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",41188,"",""]
[null,"DF-000887",null,"Drainage Financial (Pipes)","D/r from Franklin St 60m w-n/west of MH1/8","Canungra",null,60,null,1200,0,88260,null,1,88260,null,null,{"$f":"IF(P800=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P800,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P800,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T800,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},88260,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",88260,"",""]
[null,"DF-000890",null,"Drainage Financial (Pipes)","D/r from Franklin St 82m n/west of GP4/8","Canungra",null,82,null,1200,0,120622,null,1,120622,null,null,{"$f":"IF(P801=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P801,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P801,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T801,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},120622,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",120622,"",""]
[null,"DF-000891",null,"Drainage Financial (Pipes)","D/r from Franklin St 8m nth of MH5/8","Canungra",null,8,null,1200,0,11768,null,1,11768,null,null,{"$f":"IF(P802=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P802,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P802,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T802,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},11768,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",11768,"",""]
[null,"DF-000886",null,"Drainage Financial (Pipes)","D/res Franklin St 35m n/west of HW8","Canungra",null,35,null,1200,0,51485,null,1,51485,null,null,{"$f":"IF(P803=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P803,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P803,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T803,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},51485,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",51485,"",""]
[null,"DF-000888",null,"Drainage Financial (Pipes)","D/res from Franklin St 45m west of MH2/8","Canungra",null,45,null,1200,0,66195,null,1,66195,null,null,{"$f":"IF(P804=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P804,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P804,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T804,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},66195,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",66195,"",""]
[null,"DF-000881",null,"Drainage Financial (Pipes)","D/res Monarch Dr 5m west of HW0/1r","Canungra",null,10,null,1200,0,14710,null,1,14710,null,null,{"$f":"IF(P805=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P805,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P805,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T805,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14710,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",14710,"",""]
[null,"DF-000883",null,"Drainage Financial (Pipes)","Monarch Dr 20m west of MH2/1h","Canungra",null,20,null,1200,0,29420,null,1,29420,null,null,{"$f":"IF(P806=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P806,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P806,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T806,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},29420,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",29420,"",""]
[null,"DF-000884",null,"Drainage Financial (Pipes)","Monarch Dr 53m n-n/west of MH2/1h","Canungra",null,53,null,1050,0,68211,null,1,68211,null,null,{"$f":"IF(P807=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P807,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P807,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T807,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},68211,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",68211,"",""]
[null,"DF-000882",null,"Drainage Financial (Pipes)","Monarch Dr 5m west of MH1/1","Canungra",null,10,null,1200,0,14710,null,1,14710,null,null,{"$f":"IF(P808=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P808,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P808,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T808,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},14710,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",14710,"",""]
[null,"DF-000819",null,"Drainage Financial (Pipes)","Riverbend Dr","Canungra",null,1,null,750,0,716,null,1,716,null,null,{"$f":"IF(P809=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P809,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P809,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T809,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},716,null,null,"y",null,null,"","",11.504,"",11.504,null,"","",716,"",""]
[null,"DF-002875",null,"Drainage Financial (Pipes)","Arbour Dr 15m n/west of HW","Gleneagle",null,15,null,600,0,7710,null,1,7710,null,null,{"$f":"IF(P810=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P810,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P810,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T810,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7710,"y",null,null,null,null,127.524,"","","",127.524,null,7710,"","","",""]
[null,"DF-002863",null,"Drainage Financial (Pipes)","Aspen Way 3m n/west of 6/1","Gleneagle",null,3,null,675,0,1851,null,1,1851,null,null,{"$f":"IF(P811=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P811,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P811,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T811,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},1851,"y",null,null,null,null,127.524,"","","",127.524,null,1851,"","","",""]
[null,"DF-006181",null,"Drainage Financial (Pipes)","Carrigan Way Stage 8A Pipes","Gleneagle",null,21,"Type 2",600,0,10794,null,1,10794,null,null,{"$f":"IF(P812=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P812,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P812,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T812,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10794,"y",null,null,null,null,127.524,"","","",127.524,null,10794,"","","",""]
[null,"DF-006182",null,"Drainage Financial (Pipes)","Carrigan Way Stage 8A Pipes","Gleneagle",null,41,"Type 3",675,0,25297,null,1,25297,null,null,{"$f":"IF(P813=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P813,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P813,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T813,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25297,"y",null,null,null,null,127.524,"","","",127.524,null,25297,"","","",""]
[null,"DF-006142",null,"Drainage Financial (FSWPITS)","Carrigan Way Stage 8A Pits","Gleneagle",null,null,"MH ","2x1050",0,4408,null,1,4408,null,null,{"$f":"IF(P814=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P814,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P814,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T814,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4408,"y",null,null,null,null,127.524,"","","",127.524,null,4408,"","","",""]
[null,"DF-006095",null,"Drainage Financial (FSWPITS)","Cosgrove Ct Drainage Pits","Gleneagle",null,null,"MH"," 2x1050",0,4408,null,1,4408,null,null,{"$f":"IF(P815=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P815,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P815,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T815,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4408,"y",null,null,null,null,127.524,"","","",127.524,null,4408,"","","",""]
[null,"DF-006186",null,"Drainage Financial (Pipes)","Country Club Estate Stage 7 - Stormwater Pipes","Gleneagle",null,5,"RCP",900,0,5495,null,1,5495,null,null,{"$f":"IF(P816=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P816,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P816,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T816,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},5495,"y",null,null,null,null,127.524,"","","",127.524,null,5495,"","","",""]
[null,"DF-006046",null,"Drainage Financial (FSWPITS)","Country Club Estate Stage 7 - Stormwater Pits","Gleneagle",null,null,"MH ","9x1050",0,19836,null,1,19836,null,null,{"$f":"IF(P817=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P817,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P817,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T817,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19836,"y",null,null,null,null,127.524,"","","",127.524,null,19836,"","","",""]
[null,"DF-006287",null,"Drainage Financial (FSWPITS)","Country Club Estate Stage 7 - Stormwater Pits","Gleneagle",null,null,"MH"," 1x1200",0,7498,null,1,7498,null,null,{"$f":"IF(P818=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P818,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P818,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T818,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,"y",null,null,null,null,127.524,"","","",127.524,null,7498,"","","",""]
[null,"DF-006288",null,"Drainage Financial (FSWPITS)","Country Club Estate Stage 7 - Stormwater Pits","Gleneagle",null,null,"GP ","12x3.6m lintel",0,53304,null,1,53304,null,null,{"$f":"IF(P819=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P819,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P819,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T819,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},53304,"y",null,null,null,null,127.524,"","","",127.524,null,53304,"","","",""]
[null,"DF-006289",null,"Drainage Financial (FSWPITS)","Country Club Estate Stage 7 - Stormwater Pits","Gleneagle",null,null,"Inlet (2TC) ","4x1050",{"$f":"IF(G820=SWTYPE1,VLOOKUP(J820,SWUnitrates1,2,FALSE),IF(G820=SWTYPE2,VLOOKUP(J820,SWUnitrates2,2,FALSE),0))","v":0},18980,null,{"$f":"IF(M820=\"\",1,VLOOKUP(M820,SWsitecond,2,FALSE))","v":1},18980,null,null,{"$f":"IF(P820=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P820,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P820,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T820,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},18980,"y",null,null,null,null,127.524,"","","",127.524,null,18980,"","","",""]
[null,"DF-004002",null,"Drainage Financial (Pipes)","Country Club Stage 1 Drainage","Gleneagle",null,11.3,"RCP",825,0,9933,null,1,{"$f":"IF(L821=\"\",\"\",L821*N821)","v":9933},null,null,{"$f":"IF(P821=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P821,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P821,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T821,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U821*(S821+O821),0)","v":9933},"y",null,null,null,null,127.524,"","","",127.524,null,9933,"","","",""]
[null,"DF-006292",null,"Drainage Financial (FSWPITS)","Country Club Stage 1 Drainage Pits","Gleneagle",null,null,"HW ","3x825",0,6543,null,1,6543,null,null,{"$f":"IF(P822=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P822,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P822,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R822=\"\",0,R822*10000*Q822)","v":0},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T822,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},6543,"y",null,null,null,null,127.524,"","","",127.524,null,6543,"","","",""]
[null,"DF-006189",null,"Drainage Financial (Pipes)","Country Club Stage 3 - Stormwater","Gleneagle",null,61,"RCP",600,0,31354,null,1,31354,null,null,{"$f":"IF(P823=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P823,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P823,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T823,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31354,"y",null,null,null,null,127.524,"","","",127.524,null,31354,"","","",""]
[null,"DF-006190",null,"Drainage Financial (Pipes)","Country Club Stage 3 - Stormwater","Gleneagle",null,90,"RCP",675,0,55530,null,1,55530,null,null,{"$f":"IF(P824=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P824,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P824,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T824,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},55530,"y",null,null,null,null,127.524,"","","",127.524,null,55530,"","","",""]
[null,"DF-006297",null,"Drainage Financial (FSWPITS)","Country Club Stage 3 - Stormwater","Gleneagle",null,null,"MH"," 1x1050",0,2204,null,1,2204,null,null,{"$f":"IF(P825=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P825,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P825,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T825,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},2204,"y",null,null,null,null,127.524,"","","",127.524,null,2204,"","","",""]
[null,"DF-006196",null,"Drainage Financial (Pipes)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,96.5,"RCP",600,0,49601,null,1,49601,null,null,{"$f":"IF(P826=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P826,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P826,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T826,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49601,"y",null,null,null,null,127.524,"","","",127.524,null,49601,"","","",""]
[null,"DF-006201",null,"Drainage Financial (Pipes)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,96.5,"RCP",600,0,49601,null,1,49601,null,null,{"$f":"IF(P827=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P827,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P827,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T827,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},49601,"y",null,null,null,null,127.524,"","","",127.524,null,49601,"","","",""]
[null,"DF-006194",null,"Drainage Financial (Pipes)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,19.7,"RCP",675,0,12155,null,1,12155,null,null,{"$f":"IF(P828=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P828,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P828,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T828,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12155,"y",null,null,null,null,127.524,"","","",127.524,null,12155,"","","",""]
[null,"DF-006197",null,"Drainage Financial (Pipes)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,17.399999999999999,"RCP",675,0,10736,null,1,10736,null,null,{"$f":"IF(P829=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P829,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P829,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T829,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},10736,"y",null,null,null,null,127.524,"","","",127.524,null,10736,"","","",""]
[null,"DF-006299",null,"Drainage Financial (FSWPITS)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,null,"MH ","2x1050",0,4408,null,1,4408,null,null,{"$f":"IF(P830=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P830,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P830,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T830,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4408,"y",null,null,null,null,127.524,"","","",127.524,null,4408,"","","",""]
[null,"DF-006304",null,"Drainage Financial (FSWPITS)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,null,"MH"," 4x1050 1x1200",0,8816,null,1,8816,null,null,{"$f":"IF(P831=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P831,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P831,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T831,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8816,"y",null,null,null,null,127.524,"","","",127.524,null,8816,"","","",""]
[null,"DF-006306",null,"Drainage Financial (FSWPITS)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,null,"MH ","3x1050 1x1200 1x1350",0,22494,null,1,22494,null,null,{"$f":"IF(P832=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P832,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P832,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T832,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22494,"y",null,null,null,null,127.524,"","","",127.524,null,22494,"","","",""]
[null,"DF-006307",null,"Drainage Financial (FSWPITS)","Country Club Stage 4&5 - Stormwater","Gleneagle",null,null,"GP x 8",null,0,20632,null,1,20632,null,null,{"$f":"IF(P833=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P833,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P833,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T833,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20632,"y",null,null,null,null,127.524,"","","",127.524,null,20632,"","","",""]
[null,"DF-002862",null,"Drainage Financial (Pipes)","D/res Aspen Way 480-70m n/west of HW/1","Gleneagle",null,70,null,675,0,43190,null,1,43190,null,null,{"$f":"IF(P834=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P834,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P834,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T834,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},43190,"y",null,null,null,null,127.524,"","","",127.524,null,43190,"","","",""]
[null,"DF-006135",null,"Drainage Financial (FSWPITS)","Finley St Pits","Gleneagle",null,null,"MH"," 1x1200",0,7498,null,1,7498,null,null,{"$f":"IF(P835=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P835,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P835,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T835,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,"y",null,null,null,null,127.524,"","","",127.524,null,7498,"","","",""]
[null,"DF-006130",null,"Drainage Financial (Pipes)","Gould Hill Rd (Scenic Rise Est St1) Pipes","Gleneagle",null,12,"RCP",750,0,8592,null,1,8592,null,null,{"$f":"IF(P836=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P836,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P836,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T836,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8592,"y",null,null,null,null,127.524,"","","",127.524,null,8592,"","","",""]
[null,"DF-006202",null,"Drainage Financial (Pipes)","Gould Hill Rd (Scenic Rise Est St1) Pipes","Gleneagle",null,21,"RCP",1050,0,27027,null,1,27027,null,null,{"$f":"IF(P837=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P837,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P837,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T837,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27027,"y",null,null,null,null,127.524,"","","",127.524,null,27027,"","","",""]
[null,"DF-006131",null,"Drainage Financial (FSWPITS)","Gould Hill Rd (Scenic Rise Est St1) Pits","Gleneagle",null,null,"MH ","3x1800",0,22494,null,1,22494,null,null,{"$f":"IF(P838=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P838,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P838,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T838,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},22494,"y",null,null,null,null,127.524,"","","",127.524,null,22494,"","","",""]
[null,"DF-006408",null,"Drainage Financial (Pipes)","Lachlan St","Gleneagle",null,176,"SRCP",1200,0,71051,null,1,71051,null,null,{"$f":"IF(P839=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P839,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P839,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T839,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},71051,"y",null,null,null,null,127.524,"","","",127.524,null,71051,"","","",""]
[null,"DF-006412",null,"Drainage Financial (FSWPITS)","Lachlan St","Gleneagle",null,null,"MH","2 X 1500X600",0,12610,null,1,12610,null,null,{"$f":"IF(P840=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P840,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P840,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T840,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12610,"y",null,null,null,null,127.524,"","","",127.524,null,12610,"","","",""]
[null,"DF-006411",null,"Drainage Financial (FSWPITS)","Lachlan St","Gleneagle",null,null,"MH","2 X 1800",0,12100,null,1,12100,null,null,{"$f":"IF(P841=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P841,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P841,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T841,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12100,"y",null,null,null,null,127.524,"","","",127.524,null,12100,"","","",""]
[null,"DF-006415",null,"Drainage Financial (FSWPITS)","Lachlan St","Gleneagle",null,null,"MH","3 OF",0,4915,null,1,4915,null,null,{"$f":"IF(P842=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P842,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P842,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T842,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},4915,"y",null,null,null,null,127.524,"","","",127.524,null,4915,"","","",""]
[null,"DF-006414",null,"Drainage Financial (FSWPITS)","Lachlan St","Gleneagle",null,null,"RGU","3.6M LINTEL X 1",0,3063,null,1,3063,null,null,{"$f":"IF(P843=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P843,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P843,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T843,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3063,"y",null,null,null,null,127.524,"","","",127.524,null,3063,"","","",""]
[null,"DF-006413",null,"Drainage Financial (FSWPITS)","Lachlan St","Gleneagle",null,null,"GP Type A","3.6M LINTEL X 5",0,13475,null,1,13475,null,null,{"$f":"IF(P844=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P844,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P844,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T844,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13475,"y",null,null,null,null,127.524,"","","",127.524,null,13475,"","","",""]
[null,"DF-006208",null,"Drainage Financial (Pipes)","Phoebe Way Pipes","Gleneagle",null,67.900000000000006,"RCP",750,0,48616,null,1,48616,null,null,{"$f":"IF(P845=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P845,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P845,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T845,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},48616,"y",null,null,null,null,127.524,"","","",127.524,null,48616,"","","",""]
[null,"DF-006209",null,"Drainage Financial (Pipes)","Phoebe Way Pipes","Gleneagle",null,149.4,"RCP",825,0,131323,null,1,131323,null,null,{"$f":"IF(P846=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P846,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P846,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T846,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},131323,"y",null,null,null,null,127.524,"","","",127.524,null,131323,"","","",""]
[null,"DF-006210",null,"Drainage Financial (Pipes)","Phoebe Way Pipes","Gleneagle",null,16.100000000000001,"RCP",1050,0,20721,null,1,20721,null,null,{"$f":"IF(P847=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P847,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P847,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T847,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},20721,"y",null,null,null,null,{"$f":"IF(W847=\"y\",AB$14,IF(AND(W847>0,W847<=1),W847*AB$14,\"\"))","v":127.524},{"$f":"IF(X847=\"y\",AC$14,IF(AND(X847>0,X847<=1),X847*AC$14,\"\"))","v":""},{"$f":"IF(Y847=\"y\",AD$14,IF(AND(Y847>0,Y847<=1),Y847*AD$14,\"\"))","v":""},{"$f":"IF(Z847=\"y\",AE$14,IF(AND(Z847>0,Z847<=1),Z847*AE$14,\"\"))","v":""},{"$f":"SUM(AB847:AE847)","v":127.524},null,{"$f":"IF(AB847=\"\",\"\",(AB847/$AF847)*$V847)","v":20721},{"$f":"IF(AC847=\"\",\"\",(AC847/$AF847)*$V847)","v":""},{"$f":"IF(AD847=\"\",\"\",(AD847/$AF847)*$V847)","v":""},{"$f":"IF(AE847=\"\",\"\",(AE847/$AF847)*$V847)","v":""},{"$f":"IF(SUM(AH847:AK847)=V847,\"\",\"ERROR\")","v":""}]
[null,"DF-006211",null,"Drainage Financial (Pipes)","Phoebe Way Pipes","Gleneagle",null,40,"RCP",1200,0,58840,null,1,58840,null,null,{"$f":"IF(P848=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P848,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P848,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T848,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},58840,"y",null,null,null,null,127.524,"","","",127.524,null,58840,"","","",""]
[null,"DF-006133",null,"Drainage Financial (FSWPITS)","Phoebe Way Pits","Gleneagle",null,null,"MH"," 5x1500",0,37490,null,1,37490,null,null,{"$f":"IF(P849=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P849,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P849,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T849,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37490,"y",null,null,null,null,127.524,"","","",127.524,null,37490,"","","",""]
[null,"DF-002880",null,"Drainage Financial (Pipes)","Tullamore Way 80m n/west of HW","Gleneagle",null,80,null,600,0,41120,null,1,41120,null,null,{"$f":"IF(P850=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P850,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P850,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T850,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},41120,"y",null,null,null,null,127.524,"","","",127.524,null,41120,"","","",""]
[null,"DF-004310",null,"Drainage Financial (Pipes)","Cnr George + Pennell Streets C","Kalbar",null,37,"RCP",600,0,19018,null,1,19018,null,null,{"$f":"IF(P851=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P851,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P851,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T851,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19018,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",19018,""]
[null,"DF-006152",10602,"Drainage Financial (Pipes)","Edward St Pipe","Kalbar",null,105,null,null,0,30135,null,1,30135,null,null,{"$f":"IF(P852=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P852,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P852,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T852,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},30135,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",30135,""]
[null,"DF-004318",null,"Drainage Financial (Pipes)","George  + Wiss Street C","Kalbar",null,70,"RCP",600,0,35980,null,1,35980,null,null,{"$f":"IF(P853=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P853,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P853,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T853,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},35980,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",35980,""]
[null,"DF-004317",null,"Drainage Financial (Pipes)","George Street C","Kalbar",null,17,"RCP",600,0,8738,null,1,8738,null,null,{"$f":"IF(P854=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P854,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P854,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T854,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},8738,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",8738,""]
[null,"DF-004309",null,"Drainage Financial (Pipes)","JEC Pennell Park Channel","Kalbar",null,20,"Concrete",1500,0,40660,null,1,40660,null,null,{"$f":"IF(P855=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P855,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P855,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T855,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},40660,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",40660,""]
[null,"DF-004339",null,"Drainage Financial (Pipes)","JEC Pennell Park Storm Water - RCBC 600x200","Kalbar",null,7.2,"RCBC",600,0,3701,null,1,3701,null,null,{"$f":"IF(P856=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P856,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P856,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T856,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},3701,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",3701,""]
[null,"DF-006229",null,"Drainage Financial (Pipes)","Kalbar Country Estate Stage 1 Pipes","Kalbar",null,61,"RCP",600,0,31354,null,1,31354,null,null,{"$f":"IF(P857=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P857,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P857,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T857,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},31354,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",31354,""]
[null,"DF-006230",null,"Drainage Financial (Pipes)","Kalbar Country Estate Stage 1 Pipes","Kalbar",null,60.6,"RCP",675,0,37390,null,1,37390,null,null,{"$f":"IF(P858=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P858,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P858,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T858,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},37390,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",37390,""]
[null,"DF-006231",null,"Drainage Financial (Pipes)","Kalbar Country Estate Stage 1 Pipes","Kalbar",null,80,"RCP",750,0,57280,null,1,57280,null,null,{"$f":"IF(P859=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P859,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P859,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T859,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},57280,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",57280,""]
[null,"DF-006232",null,"Drainage Financial (Pipes)","Kalbar Country Estate Stage 1 Pipes","Kalbar",null,276.12,"RCP",1050,0,355366,null,1,355366,null,null,{"$f":"IF(P860=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P860,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P860,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T860,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},355366,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",355366,""]
[null,"DF-006233",null,"Drainage Financial (Pipes)","Kalbar Country Estate Stage 1 Pipes","Kalbar",null,18.45,"RCP",1200,0,27140,null,1,27140,null,null,{"$f":"IF(P861=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P861,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P861,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T861,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},27140,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",27140,""]
[null,"DF-006234",null,"Drainage Financial (Pipes)","Kalbar Country Estate Stage 1 Pipes","Kalbar",null,41.31,"RCP",1350,0,72172,null,1,72172,null,null,{"$f":"IF(P862=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P862,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P862,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T862,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},72172,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",72172,""]
[null,"DF-006071",null,"Drainage Financial (FSWPITS)","Kalbar Country Estate Stage 1 Pits","Kalbar",null,null,"GP x 32",null,0,82528,null,1,82528,null,null,{"$f":"IF(P863=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P863,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P863,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T863,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},82528,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",82528,""]
[null,"DF-006318",null,"Drainage Financial (FSWPITS)","Kalbar Country Estate Stage 1 Pits","Kalbar",null,null,"MH x 9",null,0,19836,null,1,19836,null,null,{"$f":"IF(P864=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P864,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P864,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T864,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19836,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",19836,""]
[null,"DF-006235",20126,"Drainage Financial (Pipes)","Pioneer Dr Drainage Pipes","Kalbar",null,54.7,"FRC",600,0,19419,null,1,19419,null,null,{"$f":"IF(P865=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P865,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P865,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T865,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},19419,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",19419,""]
[null,"DF-006096",20126,"Drainage Financial (Pipes)","Pioneer Dr Drainage Pipes","Kalbar",null,220,"Side Drain",null,0,63140,null,1,63140,null,null,{"$f":"IF(P866=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P866,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P866,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T866,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},63140,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",63140,""]
[null,"DF-006097",20126,"Drainage Financial (FSWPITS)","Pioneer Dr Drainage Pits","Kalbar",null,null,"KEU Entry Pit x 5",null,0,12895,null,1,12895,null,null,{"$f":"IF(P867=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P867,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P867,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T867,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},12895,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",12895,""]
[null,"DF-004308",null,"Drainage Financial (Pipes)","Salt Gully Channel","Kalbar",null,420,"Rein. Con.","CONCRETE",0,147000,null,1,147000,null,null,{"$f":"IF(P868=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P868,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P868,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T868,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},147000,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",147000,""]
[null,"DF-006238","20112&20113","Drainage Financial (Pipes)","Stockman St Drainage Pipes","Kalbar",null,30.6,"FRC",675,0,13158,null,1,13158,null,null,{"$f":"IF(P869=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P869,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P869,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T869,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},13158,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",13158,""]
[null,"DF-006098","20112&20113","Drainage Financial (Pipes)","Stockman St Drainage Pipes","Kalbar",null,470,"Side Drain",null,0,134890,null,1,134890,null,null,{"$f":"IF(P870=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P870,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P870,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T870,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},134890,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",134890,""]
[null,"DF-006319",null,"Drainage Financial (FSWPITS)","Stockman St Drainage Pits","Kalbar",null,null,"KEU Entry pit x 6","20112&20113",0,15474,null,1,15474,null,null,{"$f":"IF(P871=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P871,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P871,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T871,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},15474,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",15474,""]
[null,"DF-006099","20112&20113","Drainage Financial (FSWPITS)","Stockman St Drainage Pits","Kalbar",null,null,"MH ","1x1500",0,7498,null,1,7498,null,null,{"$f":"IF(P872=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P872,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P872,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T872,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},7498,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",7498,""]
[null,"DF-006100","20114-6","Drainage Financial (Pipes)","Wheatfield St Drainage Pipes","Kalbar",null,534,"Side Drain",null,0,153258,null,1,153258,null,null,{"$f":"IF(P873=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P873,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P873,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T873,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},153258,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",153258,""]
[null,"DF-006101","20114-6","Drainage Financial (FSWPITS)","Wheatfield St Drainage Pits","Kalbar",null,null,"KEU Entry Pit x 10",null,0,25790,null,1,25790,null,null,{"$f":"IF(P874=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P874,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P874,Landcost2,2,FALSE),\"Error\")))","v":0},0,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T874,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},25790,null,null,null,"y",null,"","","",13.848000000000001,13.848000000000001,null,"","","",25790,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G875=SWTYPE1,VLOOKUP(J875,SWUnitrates1,2,FALSE),IF(G875=SWTYPE2,VLOOKUP(J875,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(K875*H875,0)","v":0},null,{"$f":"IF(M875=\"\",1,VLOOKUP(M875,SWsitecond,2,FALSE))","v":1},{"$f":"IF(L875=\"\",\"\",L875*N875)","v":0},null,null,{"$f":"IF(P875=\"\",'Unit Rates-Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(P875,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(P875,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R875=\"\",0,R875*10000*Q875)","v":0},null,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(T875,GeneralInput!$E$39:$G$45,3,FALSE))),1)","v":1},{"$f":"IFERROR(U875*(S875+O875),0)","v":0},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":"FutureTrunkAssets","index":9,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[]
[null,"Future Trunk Assets"]
[]
[null,null,null,"Transportation"]
[null,"Stormwater"]
[null,null,null,"Parks & Community Facilities"]

{"sheet":"FutureTrunkAsset- Trans","index":10,"n_rows":99,"n_cols":49,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,1,1,20],[2,1,2,20],[6,3,7,12],[12,43,13,43],[11,42,11,48],[12,27,13,27],[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[12,34,13,34],[12,48,13,48],[12,44,13,44],[12,38,13,38],[12,40,13,40],[12,47,13,47],[12,45,13,45],[12,46,13,46],[12,39,13,39],[11,34,11,40],[12,42,13,42],[12,35,13,35],[12,36,13,36],[12,37,13,37],[6,1,6,2],[4,1,4,12],[11,27,11,32],[12,1,12,4],[12,5,12,7],[12,12,12,20],[12,8,12,11],[12,21,12,26]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Transport"]
["Return to \"Future Trunk Assets\""]
[]
[]
[null,"Data References",null,"10 year Capex Program for Roads, Bridges & Pathways & Valuation Report"]
[]
[]
[null,null,"Location"]
[]
[null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,"Cost Allocation"]
[null,null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'CatchmentDemand RoadTransport'!$C8","v":"Beaudesert PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C9","v":"Kooralbyn PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C10","v":"Canungra PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C11","v":"Kalbar PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C12","v":"Boonah PIA"},{"$f":"'CatchmentDemand RoadTransport'!$C13","v":"Outside priority infrastructure area (total)"},null,{"$f":"AB13","v":"Beaudesert PIA"},"Kooralbyn PIA","Canungra PIA","Kalbar PIA","Boonah PIA","Outside priority infrastructure area (total)","TOTALS",null,{"$f":"AB13","v":"Beaudesert PIA"},"Kooralbyn PIA","Canungra PIA","Kalbar PIA","Boonah PIA","Outside priority infrastructure area (total)","Checksum 2"]
[null,"Asset ID / LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Land Location/Type","Size of land (mt) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB15+1","v":2},{"$f":"AC15+1","v":3},4,5,6]
[null,"ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AB13,Roadcatch,6,FALSE),\"\")","v":47790},3552,5592,2670,9366,101368,null,{"$f":"AB16","v":47790},3552,5592,2670,9366,101368,null,null,{"$f":"SUM(AQ17:AQ99)","v":16430692.83685261},43647.276502300039,0,203367.53007665073,1583369.9354975496,27491667.715242155,0]
[null,"F1","Footpaths","High St","Upgrade of existing footpath high st to park st",null,null,"4a",null,null,{"$f":"IF(I17=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I17,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K17=\"\",0,K17*10000*J17)","v":0},{"$f":"IF(F17=RoadTYPE1,VLOOKUP(H17,Roadunitrates1,2,FALSE),IF(F17=ROADTYPE2,VLOOKUP(H17,Roadunitrates2,2,FALSE),0))","v":0},330255,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q17=\"\",1,VLOOKUP(Q17,Roadsitecond,2,FALSE))","v":1},0,null,{"$f":"IFERROR(IF(N17=\"\",\"\",N17*R17*(1+S17)*(1+T17)*P17),\"\")","v":330255},2016,1,1,0.33,{"$f":"IFERROR((U17*W17*(1-Y17))+((1+Landind)^(V17-YEAR)*L17),0)","v":221270.84999999998},{"$f":"IFERROR((Z17*X17),0)","v":221270.84999999998},null,null,null,null,"y",null,null,{"$f":"IF(AB17=\"y\",AI$16,IF(AND(AB17>0,AB17<=1),AB17*AI$16,\"\"))","v":""},{"$f":"IF(AC17=\"y\",AJ$16,IF(AND(AC17>0,AC17<=1),AC17*AJ$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",AK$16,IF(AND(AD17>0,AD17<=1),AD17*AK$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",AL$16,IF(AND(AE17>0,AE17<=1),AE17*AL$16,\"\"))","v":""},{"$f":"IF(AF17=\"y\",AM$16,IF(AND(AF17>0,AF17<=1),AF17*AM$16,\"\"))","v":9366},{"$f":"IF(AG17=\"y\",AN$16,IF(AND(AG17>0,AG17<=1),AG17*AN$16,\"\"))","v":""},{"$f":"SUM(AI17:AN17)","v":9366},null,{"$f":"IF(AI17=\"\",\"\",(AI17/$AO17)*$AA17)","v":""},{"$f":"IF(AJ17=\"\",\"\",(AJ17/$AO17)*$AA17)","v":""},{"$f":"IF(AK17=\"\",\"\",(AK17/$AO17)*$AA17)","v":""},{"$f":"IF(AL17=\"\",\"\",(AL17/$AO17)*$AA17)","v":""},{"$f":"IF(AM17=\"\",\"\",(AM17/$AO17)*$AA17)","v":221270.84999999998},{"$f":"IF(AN17=\"\",\"\",(AN17/$AO17)*$AA17)","v":""},{"$f":"IF(SUM(AQ17:AV17)=AA17,\"\",\"ERROR\")","v":""}]
[null,"F2","Footpaths","High St","Upgrade of existing footpath park st to high st",null,null,"4a",null,null,{"$f":"IF(I18=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I18,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I18,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,305606,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O18,Histindex,3,FALSE))),1)","v":1},null,1,0,null,305606,2016,1,1,0.26,226148.44,226148.44,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",226148.44,"",""]
[null,"R1","Rural Roads","Veresdale Scrub Rd","Veresdale Scrub Rd chainage 1980 - 2580",null,null,"4a",null,null,{"$f":"IF(I19=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I19,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,872433,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O19,Histindex,3,FALSE))),1)","v":1},null,1,0,null,872433,2016,1,1,0.5,436216.5,436216.5,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",436216.5,""]
[null,"B1","Bridge","Church Bank","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,25,{"$f":"IF(I20=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I20,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1911843,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O20,Histindex,3,FALSE))),1)","v":1},null,1,0,null,1911843,2017,1,1,0.36,1223579.52,1223579.52,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1223579.52,""]
[null,"F3","Footpaths","Mt Lindsay Hwy","New shared pathway stage 3 across water creek",null,null,"4a",null,null,{"$f":"IF(I21=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I21,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,711690,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O21,Histindex,3,FALSE))),1)","v":1},null,1,0,null,711690,2017,1,1,0,711690,711690,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,711690,"","","","","",""]
[null,"F4","Footpaths","Railway st","Railway St to Yeates Av to High St",null,null,"4a",null,null,{"$f":"IF(I22=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I22,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,563388,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O22,Histindex,3,FALSE))),1)","v":1},null,1,0,null,563388,2017,1,1,0.66,191551.91999999998,191551.91999999998,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",191551.91999999998,"",""]
[null,"F5","Footpaths","Anna st","Anna & Eaglesfield corner",null,null,"4a",null,null,{"$f":"IF(I23=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I23,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,104425,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O23,Histindex,3,FALSE))),1)","v":1},null,1,0,null,104425,2017,1,1,0.65,36548.75,36548.75,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,36548.75,"","","","","",""]
[null,"F6","Footpaths","Church st","John st to Oliver st",null,null,"4a",null,null,{"$f":"IF(I24=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I24,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,119569,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O24,Histindex,3,FALSE))),1)","v":1},null,1,0,null,119569,2017,1,1,0.5,59784.5,59784.5,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",59784.5,"",""]
[null,"F7","Footpaths","Yeates Ave","Yeates Ave - Railway St",null,null,"4a",null,null,{"$f":"IF(I25=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I25,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,244113,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O25,Histindex,3,FALSE))),1)","v":1},null,1,0,null,244113,2017,1,1,0.62,92762.94,92762.94,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",92762.94,"",""]
[null,"F8","Footpaths","McKee St","McKee St to Brisbane St",null,null,"4a",null,null,{"$f":"IF(I26=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I26,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,126687,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O26,Histindex,3,FALSE))),1)","v":1},null,1,0,null,126687,2017,1,1,0,126687,126687,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,126687,"","","","","",""]
[null,"F9","Footpaths","High St","Upgrade of existing footpath",null,null,"4a",null,null,{"$f":"IF(I27=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I27,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32645,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O27,Histindex,3,FALSE))),1)","v":1},null,1,0,null,32645,2017,1,1,0.86,4570.3,4570.3,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",4570.3,"",""]
[null,"R2","LRRS Roads","Munbilla Rd","Ch14,297 to Ch 15.491 - Either side Greenwood Rd",null,null,"4a",null,1194,{"$f":"IF(I28=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I28,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1697336,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O28,Histindex,3,FALSE))),1)","v":1},null,1,0,null,1697336,2017,1,1,0.62,644987.68000000005,644987.68000000005,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",644987.68000000005,""]
[null,"R3","Rural Roads","Kilmoylar Rd","Undullah Rd to Teviot Brook stage 1 1800 - 2830",null,null,null,null,null,{"$f":"IF(I29=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I29,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I29,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,1948191,2016,1,null,1,0,null,1948191,2017,1,1,0.64,701348.76,701348.76,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",701348.76,""]
[null,"R4","Rural Roads","Veresdale Scrub Rd","chainage - 2580 - 3035  Stage 3",null,null,"4a",null,455,{"$f":"IF(I30=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I30,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I30,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(F30=RoadTYPE1,VLOOKUP(H30,Roadunitrates1,2,FALSE),IF(F30=ROADTYPE2,VLOOKUP(H30,Roadunitrates2,2,FALSE),0))","v":0},743898,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O30,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q30=\"\",1,VLOOKUP(Q30,Roadsitecond,2,FALSE))","v":1},0,null,743898,2017,1,1,0.74,193413.48,193413.48,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",193413.48,""]
[null,"B2","Bridge","Church Bank","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,25,{"$f":"IF(I31=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I31,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"2720000-1911843","v":808157},2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O31,Histindex,3,FALSE))),1)","v":1},null,1,0,null,808157,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V31-YEAR)","v":1.1640202254873362},{"$f":"IF(V31<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V31-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.26,696126.20909318514,533660.11769668851,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",533660.11769668851,""]
[null,"B3","Bridge","Ferguson Reserve","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,16,{"$f":"IF(I32=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I32,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1200000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O32,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(V32=\"\",\"\",IF(V32<=YEAR+5,0.075,IF(AND(V32>YEAR+5,V32<=YEAR+10),0.15,IF(AND(V32>YEAR+10,V32<=YEAR+20),0.2,IF(V32>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,1290000,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V32-YEAR)","v":1.1640202254873362},{"$f":"IF(V32<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V32-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.5,750793.04543933179,575568.48134901142,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",575568.48134901142,""]
[null,"B4","Bridge","S. Todd","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,38,{"$f":"IF(I33=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I33,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2150000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O33,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,2311250,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V33-YEAR)","v":1.1640202254873362},{"$f":"IF(V33<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V33-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.5,1345170.8730788028,1031226.8624169788,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",1031226.8624169788,""]
[null,"F10","Footpaths","Brookland Dr","Junior Chambers Park to Retirement Village",null,null,"4a",null,100,{"$f":"IF(I34=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I34,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,45000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O34,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,48375,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V34-YEAR)","v":1.1640202254873362},{"$f":"IF(V34<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V34-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,56309.478407949886,43167.636101175856,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,43167.636101175856,"","","","","",""]
[null,"F11","Footpaths","Edward St","60m west Settlers Dr (end existing path) to Ann St (existing path)",null,null,"4a",null,360,{"$f":"IF(I35=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I35,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,212000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O35,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,227900,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V35-YEAR)","v":1.1640202254873362},{"$f":"IF(V35<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V35-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,265280.20938856393,203367.53007665073,null,null,null,"y",null,null,null,"","","",2670,"","",2670,null,"","","",203367.53007665073,"","",""]
[null,"F12","Footpaths","Long Rd ","Curtis Rd to Hartley Rd",null,null,"4a",null,1150,{"$f":"IF(I36=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I36,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,500000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O36,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,537500,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V36-YEAR)","v":1.1640202254873362},{"$f":"IF(V36<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V36-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,625660.87119944324,479640.40112417628,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",479640.40112417628,""]
[null,"R5","LRRS Roads","Kooralbyn Rd","Seal Change to Kooralbyn Dr -Chainage Ch7,776 - Ch7,915",null,null,"4a",null,139,{"$f":"IF(I37=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I37,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,350000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O37,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,376250,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V37-YEAR)","v":1.1640202254873362},{"$f":"IF(V37<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V37-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.87,56935.139279149334,43647.276502300039,null,"y",null,null,null,null,null,"",3552,"","","","",3552,null,"",43647.276502300039,"","","","",""]
[null,"R6","LRRS Roads","Beechmont Rd","Millie Ct to Upper Coomera Rd -Chainage Ch1,795 - Ch2,563",null,null,"4a",null,768,{"$f":"IF(I38=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I38,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1170000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O38,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1257750,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V38-YEAR)","v":1.1640202254873362},{"$f":"IF(V38<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V38-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.79,307449.75210740633,235695.29311242016,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",235695.29311242016,""]
[null,"R7","LRRS Roads","Beechmont Rd","Coomera River to Seal Change -Chainage Ch3,245 - Ch3,888",null,null,"4b",null,643,{"$f":"IF(I39=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I39,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1030000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O39,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1107250,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V39-YEAR)","v":1.1640202254873362},{"$f":"IF(V39<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V39-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.88,154663.36736050234,118567.10715789635,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",118567.10715789635,""]
[null,"R8","LRRS Roads","Beechmont Rd","Seal Change to Tucker La -Chainage Ch3,888 - Ch4,809",null,null,"4b",null,921,{"$f":"IF(I40=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I40,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1474000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O40,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1584550,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V40-YEAR)","v":1.1640202254873362},{"$f":"IF(V40<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V40-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.88,221333.78979551504,169677.58830168861,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",169677.58830168861,""]
[null,"R9","LRRS Roads","Christmas Ck Rd","Chainage Ch3,889 - Ch4,279",null,null,"4a",null,390,{"$f":"IF(I41=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I41,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,700000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O41,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,752500,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V41-YEAR)","v":1.1640202254873362},{"$f":"IF(V41<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V41-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.72,245259.06151018175,188019.03724067711,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",188019.03724067711,""]
[null,"R10","LRRS Roads","Christmas Ck Rd","Chainage Ch4,279 - Ch4,643",null,null,"4a",null,364,{"$f":"IF(I42=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I42,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,655000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O42,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,704125,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V42-YEAR)","v":1.1640202254873362},{"$f":"IF(V42<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V42-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.74,213100.09273053036,163365.52062289443,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",163365.52062289443,""]
[null,"R11","LRRS Roads","Christmas Ck Rd","Chainage Ch3,411 - Ch3,889",null,null,"4b",null,478,{"$f":"IF(I43=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I43,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,860000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O43,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,924500,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V43-YEAR)","v":1.1640202254873362},{"$f":"IF(V43<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V43-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.71,312079.64255428227,239244.6320807391,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",239244.6320807391,""]
[null,"R12","Rural Roads","Kilmoylar Rd","Undullah Rd to Teviot Brook stage 2 630 - 1800",null,null,null,null,null,{"$f":"IF(I44=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I44,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I44,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,1450000,2016,1,null,1,0,null,1450000,2018,1,1,0.64,522000,522000,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",522000,""]
[null,"R13","SRRC Streets","Beacon Rd","Chainage Ch186 - Ch1121",null,null,"4b",null,935,{"$f":"IF(I45=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I45,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I45,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(F45=RoadTYPE1,VLOOKUP(H45,Roadunitrates1,2,FALSE),IF(F45=ROADTYPE2,VLOOKUP(H45,Roadunitrates2,2,FALSE),0))","v":0},500000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O45,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q45=\"\",1,VLOOKUP(Q45,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(V45=\"\",\"\",IF(V45<=YEAR+5,0.075,IF(AND(V45>YEAR+5,V45<=YEAR+10),0.15,IF(AND(V45>YEAR+10,V45<=YEAR+20),0.2,IF(V45>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,537500,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V45-YEAR)","v":1.1640202254873362},{"$f":"IF(V45<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V45-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.75,156415.21779986081,119910.10028104407,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",119910.10028104407,""]
[null,"R14","SRRC Streets","Beacon Rd","Chainage Ch186 - Ch1121",null,null,"4b",null,935,{"$f":"IF(I46=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I46,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,800000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O46,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,860000,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V46-YEAR)","v":1.1640202254873362},{"$f":"IF(V46<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V46-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.75,250264.34847977728,191856.16044967048,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",191856.16044967048,""]
[null,"R15","SRRC Streets","Macquarie St","Chainage Ch497 - Ch698",null,null,"4b",null,100,{"$f":"IF(I47=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I47,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,200000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O47,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,215000,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V47-YEAR)","v":1.1640202254873362},{"$f":"IF(V47<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V47-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,250264.34847977728,191856.16044967048,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",191856.16044967048,"",""]
[null,"B5","Bridge","Back Creek","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,19,{"$f":"IF(I48=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I48,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1500000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O48,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1612500,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V48-YEAR)","v":1.2090678082136961},{"$f":"IF(V48<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V48-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0.75,487405.46018614626,349632.1357591105,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",349632.1357591105,""]
[null,"B6","Bridge","Spring Creek","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,18,{"$f":"IF(I49=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I49,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I49,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K49=\"\",0,K49*10000*J49)","v":0},0,1500000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O49,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,{"$f":"IFERROR(IF(N49=\"\",\"\",N49*R49*(1+S49)*(1+T49)*P49),\"\")","v":1612500},2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V49-YEAR)","v":1.2090678082136961},{"$f":"IF(V49<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V49-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0.75,{"$f":"IFERROR((U49*W49*(1-Y49))+((1+Landind)^(V49-YEAR)*L49),0)","v":487405.46018614626},{"$f":"IFERROR((Z49*X49),0)","v":349632.1357591105},null,null,null,null,null,"y",null,{"$f":"IF(AB49=\"y\",AI$16,IF(AND(AB49>0,AB49<=1),AB49*AI$16,\"\"))","v":""},{"$f":"IF(AC49=\"y\",AJ$16,IF(AND(AC49>0,AC49<=1),AC49*AJ$16,\"\"))","v":""},{"$f":"IF(AD49=\"y\",AK$16,IF(AND(AD49>0,AD49<=1),AD49*AK$16,\"\"))","v":""},{"$f":"IF(AE49=\"y\",AL$16,IF(AND(AE49>0,AE49<=1),AE49*AL$16,\"\"))","v":""},{"$f":"IF(AF49=\"y\",AM$16,IF(AND(AF49>0,AF49<=1),AF49*AM$16,\"\"))","v":""},{"$f":"IF(AG49=\"y\",AN$16,IF(AND(AG49>0,AG49<=1),AG49*AN$16,\"\"))","v":101368},{"$f":"SUM(AI49:AN49)","v":101368},null,{"$f":"IF(AI49=\"\",\"\",(AI49/$AO49)*$AA49)","v":""},{"$f":"IF(AJ49=\"\",\"\",(AJ49/$AO49)*$AA49)","v":""},{"$f":"IF(AK49=\"\",\"\",(AK49/$AO49)*$AA49)","v":""},{"$f":"IF(AL49=\"\",\"\",(AL49/$AO49)*$AA49)","v":""},{"$f":"IF(AM49=\"\",\"\",(AM49/$AO49)*$AA49)","v":""},{"$f":"IF(AN49=\"\",\"\",(AN49/$AO49)*$AA49)","v":349632.1357591105},{"$f":"IF(SUM(AQ49:AV49)=AA49,\"\",\"ERROR\")","v":""}]
[null,"F13","Footpaths","Long Rd ","Curtis Rd to Hartley Rd",null,null,"4a",null,1150,{"$f":"IF(I50=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I50,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,125000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O50,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,134375,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V50-YEAR)","v":1.2090678082136961},{"$f":"IF(V50<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V50-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0,162468.48672871542,116544.04525303683,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",116544.04525303683,""]
[null,"F14","Footpaths","Holt Rd ","Hartley Rd to High School",null,null,"4b",null,450,{"$f":"IF(I51=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I51,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,247000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O51,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,265525,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V51-YEAR)","v":1.2090678082136961},{"$f":"IF(V51<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V51-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0,321037.72977594164,230291.03342000078,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",230291.03342000078,""]
[null,"R16","LRRS Roads","Beechmont Rd","Upper Coomera Rd to Coomera River -Chainage Ch2,563 - Ch3,245",null,null,"4b",null,682,{"$f":"IF(I52=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I52,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1090000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O52,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1171750,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V52-YEAR)","v":1.2090678082136961},{"$f":"IF(V52<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V52-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0.88,170007.02451292778,121951.68895277772,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",121951.68895277772,""]
[null,"R17","Rural Roads","Kilmoylar Rd","Undullah Rd to Teviot Brook stage 3 -80 - 630",null,null,null,null,null,{"$f":"IF(I53=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I53,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I53,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,2000000,2016,1,null,1,7.4999999999999997E-2,null,2150000,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V53-YEAR)","v":1.2090678082136961},{"$f":"IF(V53<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V53-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0.64,935818.48355740076,671293.70065749215,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",671293.70065749215,""]
[null,"B7","Bridge","Botan Creek","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,28,{"$f":"IF(I54=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I54,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I54,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(F54=RoadTYPE1,VLOOKUP(H54,Roadunitrates1,2,FALSE),IF(F54=ROADTYPE2,VLOOKUP(H54,Roadunitrates2,2,FALSE),0))","v":0},1775000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O54,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q54=\"\",1,VLOOKUP(Q54,Roadsitecond,2,FALSE))","v":1},0.15,null,2041249.9999999998,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V54-YEAR)","v":1.2558587323915662},{"$f":"IF(V54<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V54-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0.75,640880.40937357105,430172.00114999502,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",430172.00114999502,""]
[null,"F15","Footpaths","Highbury St","School Entrance to Leonard St",null,null,"4b",null,210,{"$f":"IF(I55=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I55,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,105000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O55,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,120749.99999999999,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V55-YEAR)","v":1.2558587323915662},{"$f":"IF(V55<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V55-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0,151644.9419362816,101787.17773690022,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",101787.17773690022,"",""]
[null,"R18","LRRS Roads","Christmas Ck Rd","Jim Brown Bridge to Rudd La -Chainage Ch10,391 - Ch11,138",null,null,"4b",null,747,{"$f":"IF(I56=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I56,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1300000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O56,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1495000,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V56-YEAR)","v":1.2558587323915662},{"$f":"IF(V56<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V56-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0.56000000000000005,826103.87416717212,554497.76824292308,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",554497.76824292308,""]
[null,"R19","LRRS Roads","Kerry Rd","Seal Change to Spring Ck Bridge -Chainage Ch10,836 - Ch12,662",null,null,"4b",null,1826,{"$f":"IF(I57=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I57,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2158000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O57,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,2481700,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V57-YEAR)","v":1.2558587323915662},{"$f":"IF(V57<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V57-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0.75,779166.15404403745,522992.21322912077,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",522992.21322912077,""]
[null,"R20","LRRS Roads","Kerry Rd","Spring Ck Bridge to Pave Change -Chainage Ch12,662 - Ch13,416",null,null,"4b",null,754,{"$f":"IF(I58=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I58,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1210000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O58,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1391500,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V58-YEAR)","v":1.2558587323915662},{"$f":"IF(V58<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V58-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0.75,436881.85653071612,293244.01205154596,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",293244.01205154596,""]
[null,"B8","Bridge","Jerome","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,28,{"$f":"IF(I59=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I59,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1800000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O59,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,2069999.9999999998,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V59-YEAR)","v":1.3044604653351197},{"$f":"IF(V59<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V59-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0.75,675058.29081092437,423985.1148203488,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",423985.1148203488,""]
[null,"B9","Bridge","Teese","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,8,{"$f":"IF(I60=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I60,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,300000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O60,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,345000,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V60-YEAR)","v":1.3044604653351197},{"$f":"IF(V60<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V60-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0.75,112509.71513515408,70664.185803391476,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",70664.185803391476,""]
[null,"F16","Footpaths","Alpine Tce","White Rd to CH 240 (existing footpath)",null,null,"4a",null,240,{"$f":"IF(I61=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I61,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,118000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O61,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,135700,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V61-YEAR)","v":1.3044604653351197},{"$f":"IF(V61<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V61-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,177015.28514597574,111178.31899733591,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",111178.31899733591,""]
[null,"F17","Footpaths","Cunningham Hwy","Adam Dr access road reserve (180m south Shell Service Station) to Charlwood Rd",null,null,"NA",null,240,{"$f":"IF(I62=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I62,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,120000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O62,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,138000,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V62-YEAR)","v":1.3044604653351197},{"$f":"IF(V62<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V62-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,180015.54421624652,113062.69728542636,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",113062.69728542636,""]
[null,"R21","LRRS Roads","Kerry Rd","Brolga Rd to Seal Change -Chainage Ch2,907 - Ch3,708",null,null,"4a",null,801,{"$f":"IF(I63=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I63,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1441000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O63,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1657149.9999999998,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V63-YEAR)","v":1.3044604653351197},{"$f":"IF(V63<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V63-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0.78,475571.06522862049,298692.80244521546,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",298692.80244521546,""]
[null,"F18","Footpaths","Beechmont Rd ","McInnes Court to State School",null,null,"4b",null,1000,{"$f":"IF(I64=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I64,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,500000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O64,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,575000,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V64-YEAR)","v":1.3549430853435891},{"$f":"IF(V64<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V64-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0,779092.27407256374,457870.24605584826,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",457870.24605584826,""]
[null,"R22","LRRS Roads","Kerry Rd","Seal Change to Nindooinbah House Rd -Chainage Ch3,708 - Ch5,548",null,null,"4a",null,1840,{"$f":"IF(I65=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I65,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3100000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O65,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,3564999.9999999995,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V65-YEAR)","v":1.3549430853435891},{"$f":"IF(V65<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V65-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0.78,1062681.8618349768,624535.01562017691,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",624535.01562017691,""]
[null,"R23","LRRS Roads","Kooralbyn Rd","Chainage Ch5,444 - Ch6151",null,null,"4a",null,707,{"$f":"IF(I66=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I66,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,920000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O66,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1058000,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V66-YEAR)","v":1.3549430853435891},{"$f":"IF(V66<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V66-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0.78,315376.55254457373,185345.87560340733,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",185345.87560340733,""]
[null,"F19","Footpaths","Beechmont Rd ","McInnes Court to State School",null,null,"4b",null,1000,{"$f":"IF(I67=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I67,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O67,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,287500,2023,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V67-YEAR)","v":1.4073793827463859},{"$f":"IF(V67<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V67-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54991772165436759},0,404621.57253958593,222508.57330317653,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",222508.57330317653,""]
[null,"R24","Rural Roads","Upper Coomera Rd","Jerome Bridge to Flying Fox Rd -Chainage Ch3,989 - Ch4,627 ",null,null,"4b",null,638,{"$f":"IF(I68=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I68,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,670000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O68,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,770499.99999999988,2023,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V68-YEAR)","v":1.4073793827463859},{"$f":"IF(V68<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V68-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54991772165436759},0.81,206033.30473715707,113301.36552597744,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",113301.36552597744,""]
[null,"B10","Bridge","Flying Fox","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,33,{"$f":"IF(I69=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I69,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2000000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O69,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,2300000,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V69-YEAR)","v":1.4618449648586711},{"$f":"IF(V69<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V69-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0.5,1681121.7095874718,865049.70558626181,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",865049.70558626181,""]
[null,"B11","Bridge","Freeman","Upgrade of Timber bridge to Concrete bridge",null,null,"4b",null,19,{"$f":"IF(I70=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I70,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1000000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O70,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1150000,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V70-YEAR)","v":1.4618449648586711},{"$f":"IF(V70<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V70-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0.5,840560.8547937359,432524.85279313091,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",432524.85279313091,""]
[null,"R25","LRRS Roads","Christmas Ck Rd","Seal Change to Jim Brown Bridge -Chainage Ch9,535 - Ch10,391",null,null,"4b",null,856,{"$f":"IF(I71=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I71,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1370000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O71,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1575499.9999999998,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V71-YEAR)","v":1.4618449648586711},{"$f":"IF(V71<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V71-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0.68,737003.75748314743,379237.79092901706,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",379237.79092901706,""]
[null,"R26","Rural Roads","Brookland Rd","Change to Barnes Rd -Chainage Ch502 - Ch2024",null,null,"4b",null,1522,{"$f":"IF(I72=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I72,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2435000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O72,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,2800250,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V72-YEAR)","v":1.4618449648586711},{"$f":"IF(V72<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V72-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0.68,1309930.0361105578,674046.73059281509,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",674046.73059281509,""]
[null,"F20","Footpaths","Milford Rd ","Boonah Rathdowney Rd to Bruckner Hill Rd",null,null,"4b",null,180,{"$f":"IF(I73=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I73,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,80000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O73,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,96000,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V73-YEAR)","v":1.5184183649987018},{"$f":"IF(V73<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V73-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0,145768.16303987536,70185.722924215283,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",70185.722924215283,""]
[null,"F21","Footpaths","Wongawallen Rd","Gallery Walk to Tamborine Mt Heritage Centre",null,null,"4b",null,500,{"$f":"IF(I74=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I74,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O74,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,300000,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V74-YEAR)","v":1.5184183649987018},{"$f":"IF(V74<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V74-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0,455525.50949961052,219330.38413817278,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",219330.38413817278,""]
[null,"R27","Rural Roads","Allan Ck Rd","Mt Lindesay Hwy to Bromelton House Rd -Chainage Ch0 - Ch1,166",null,null,"4a",null,1166,{"$f":"IF(I75=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I75,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2100000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O75,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,2520000,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V75-YEAR)","v":1.5184183649987018},{"$f":"IF(V75<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V75-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0.74,994867.7127471494,479017.55895776936,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",479017.55895776936,""]
[null,"R28","SRRC Streets","Peak Crossing Churchbank Weir Rd","Chainage Ch0 - Ch290",null,null,"4b",null,290,{"$f":"IF(I76=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I76,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,400000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O76,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,480000,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V76-YEAR)","v":1.5184183649987018},{"$f":"IF(V76<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V76-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0.93,51018.857063956348,24565.003023475336,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",24565.003023475336,""]
[null,"F22","Footpaths","Beechmont Rd ","Windabout Rd to State School Entrance ",null,null,"4b",null,800,{"$f":"IF(I77=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I77,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,600000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O77,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(V77=\"\",\"\",IF(V77<=YEAR+5,0.075,IF(AND(V77>YEAR+5,V77<=YEAR+10),0.15,IF(AND(V77>YEAR+10,V77<=YEAR+20),0.2,IF(V77>YEAR+20,0.25,\"\")))))","v":0.2},null,720000,2026,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V77-YEAR)","v":1.5771811557241515},{"$f":"IF(V77<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V77-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.4505368178732238},0,1135570.4321213891,511616.28895889234,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",511616.28895889234,""]
[null,"F23","Footpaths","Church St ","Macquarie St to Macdonald St ",null,null,"4a",null,450,{"$f":"IF(I78=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I78,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,203000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O78,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,243600,2027,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V78-YEAR)","v":1.6382180664506762},{"$f":"IF(V78<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V78-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.42157464009845963},0,399069.92098738474,168237.75831437745,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",168237.75831437745,"",""]
[null,"F24","Footpaths","Arthur St ","Albert St to Southern School Boundary ",null,null,"4b",null,205,{"$f":"IF(I79=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I79,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,93000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O79,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,111600,2028,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V79-YEAR)","v":1.7016171056223175},{"$f":"IF(V79<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V79-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39447425853696977},0,189900.46898745064,74910.846699647416,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,74910.846699647416,"","","","","",""]
[null,"F25","Footpaths","Albert St ","William St to Brisbane St",null,null,"4a",null,370,{"$f":"IF(I80=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I80,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,167000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O80,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,200400,2029,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V80-YEAR)","v":1.767469687609901},{"$f":"IF(V80<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V80-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36911599002242895},0,354200.92539702414,130741.22524478307,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,130741.22524478307,"","","","","",""]
[null,"R29","LRRS Roads","Eastern Ring Rd","Land acquisition from Beaudesert Nerang Rd to Kerry Rd (40 mt wide)",null,null,"4a",null,{"$f":"2300*40","v":92000},{"$f":"20000/10000","v":2},{"$f":"IF(K81=\"\",0,K81*J81)","v":184000},0,0,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O81,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,{"$f":"IFERROR(IF(N81=\"\",\"\",N81*R81*(1+S81)*(1+T81)*P81),\"\")","v":0},2029,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V81-YEAR)","v":1.767469687609901},{"$f":"IF(V81<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V81-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36911599002242895},0,{"$f":"IFERROR((U81*W81*(1-Y81))+((1+Landind)^(V81-YEAR)*L81),0)","v":274393.91550911922},{"$f":"IFERROR((Z81*X81),0)","v":101283.18177927926},"y",null,null,null,null,null,null,{"$f":"IF(AB81=\"y\",AI$16,IF(AND(AB81>0,AB81<=1),AB81*AI$16,\"\"))","v":47790},{"$f":"IF(AC81=\"y\",AJ$16,IF(AND(AC81>0,AC81<=1),AC81*AJ$16,\"\"))","v":""},{"$f":"IF(AD81=\"y\",AK$16,IF(AND(AD81>0,AD81<=1),AD81*AK$16,\"\"))","v":""},{"$f":"IF(AE81=\"y\",AL$16,IF(AND(AE81>0,AE81<=1),AE81*AL$16,\"\"))","v":""},{"$f":"IF(AF81=\"y\",AM$16,IF(AND(AF81>0,AF81<=1),AF81*AM$16,\"\"))","v":""},{"$f":"IF(AG81=\"y\",AN$16,IF(AND(AG81>0,AG81<=1),AG81*AN$16,\"\"))","v":""},{"$f":"SUM(AI81:AN81)","v":47790},null,{"$f":"IF(AI81=\"\",\"\",(AI81/$AO81)*$AA81)","v":101283.18177927926},{"$f":"IF(AJ81=\"\",\"\",(AJ81/$AO81)*$AA81)","v":""},{"$f":"IF(AK81=\"\",\"\",(AK81/$AO81)*$AA81)","v":""},{"$f":"IF(AL81=\"\",\"\",(AL81/$AO81)*$AA81)","v":""},{"$f":"IF(AM81=\"\",\"\",(AM81/$AO81)*$AA81)","v":""},{"$f":"IF(AN81=\"\",\"\",(AN81/$AO81)*$AA81)","v":""},{"$f":"IF(SUM(AQ81:AV81)=AA81,\"\",\"ERROR\")","v":""}]
[null,"R29","LRRS Roads","Eastern Ring Rd","Construction from Beaudesert Nerang Rd to Kerry Rd",null,null,"4a",null,1600,{"$f":"IF(I82=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I82,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I82,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K82=\"\",0,K82*10000*J82)","v":0},0,6016000,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O82,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,7219200,2029,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V82-YEAR)","v":1.767469687609901},{"$f":"IF(V82<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V82-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36911599002242895},0,12759717.168793397,4709815.6351653589,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,4709815.6351653589,"","","","","",""]
[null,"F26","Footpaths","Hoya Rd ","Road reserve south of Pocock Rd",null,null,"4b",null,450,{"$f":"IF(I83=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I83,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I83,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K83=\"\",0,K83*10000*J83)","v":0},0,180000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O83,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,216000,2030,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V83-YEAR)","v":1.8358707645204047},{"$f":"IF(V83<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V83-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34538784506636938},0,396548.0851364074,136962.88859045893,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",136962.88859045893,""]
[null,"R30","LRRS Roads","Eastern Ring Rd","Land acquisition from Tubber street to Beaudesert Nerang Rd (40 mt wide)",null,null,"4a",null,{"$f":"1150*40","v":46000},{"$f":"20000/10000","v":2},{"$f":"IF(K84=\"\",0,K84*J84)","v":92000},0,0,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O84,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,0,2030,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V84-YEAR)","v":1.8358707645204047},{"$f":"IF(V84<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V84-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34538784506636938},0,140901.2756139327,48665.587951398797,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,48665.587951398797,"","","","","",""]
[null,"R30","LRRS Roads","Eastern Ring Rd","Construction from Tubber street to Beaudesert Nerang Rd",null,null,"4a",null,1110,{"$f":"IF(I85=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I85,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I85,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K85=\"\",0,K85*10000*J85)","v":0},0,4173600,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O85,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,5008320,2030,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V85-YEAR)","v":1.8358707645204047},{"$f":"IF(V85<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V85-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34538784506636938},0,9194628.267362833,3175712.8434507744,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3175712.8434507744,"","","","","",""]
[null,"F27","Footpaths","Hoya Rd","Devin Drive north to realignment rail trail route",null,null,"4a",null,1100,{"$f":"IF(I86=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I86,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I86,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K86=\"\",0,K86*10000*J86)","v":0},0,440000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O86,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,528000,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V86-YEAR)","v":1.9069189631073442},{"$f":"IF(V86<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V86-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,1006853.2125206777,325399.88899660163,null,null,null,null,"y",null,null,"","","","",9366,"",9366,null,"","","","",325399.88899660163,"",""]
[null,"R31","LRRS Roads","Eastern Ring Rd","Land acquistion from Telemon street to Ludwig Rd (5mt width)",null,null,"4a",null,{"$f":"1348*5","v":6740},{"$f":"20000/10000","v":2},{"$f":"IF(K87=\"\",0,K87*J87)","v":13480},0,0,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O87,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,0,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V87-YEAR)","v":1.9069189631073442},{"$f":"IF(V87<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V87-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,21202.517647263692,6852.3363714513671,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,6852.3363714513671,"","","","","",""]
[null,"R32","LRRS Roads","Eastern Ring Rd","Land acquisition from PIA boundary to Brisbane Street",null,null,"4a",null,{"$f":"1127*40","v":45080},{"$f":"20000/10000","v":2},{"$f":"IF(K88=\"\",0,K88*J88)","v":90160},0,0,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O88,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,0,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V88-YEAR)","v":1.9069189631073442},{"$f":"IF(V88<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V88-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,141811.49785439868,45831.353653564925,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,45831.353653564925,"","","","","",""]
[null,"R32","LRRS Roads","Eastern Ring Rd","Construction from PIA boundary to Brisbane St",null,null,"4a",null,970,{"$f":"IF(I89=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I89,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I89,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K89=\"\",0,K89*10000*J89)","v":0},0,3647200,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O89,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,4376640,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V89-YEAR)","v":1.9069189631073442},{"$f":"IF(V89<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V89-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,8345897.8106941273,2697269.2617009217,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,2697269.2617009217,"","","","","",""]
[null,"F28","Footpaths","Alpine Tce ","Fern St to School Crossing",null,null,"4a",null,430,{"$f":"IF(I90=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I90,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I90,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K90=\"\",0,K90*10000*J90)","v":0},0,235000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O90,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,282000,2032,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V90-YEAR)","v":1.9807167269795987},{"$f":"IF(V90<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V90-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30240950058953053},0,558562.11700824683,168914.49085269484,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",168914.49085269484,""]
[null,"R31","LRRS Roads","Eastern Ring Rd","Construction from Telemon street to Ludwig Rd (12mt width)",null,null,"4a",null,1348,{"$f":"IF(I91=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I91,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I91,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K91=\"\",0,K91*10000*J91)","v":0},0,5068480,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O91,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,6082176,2032,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V91-YEAR)","v":1.9807167269795987},{"$f":"IF(V91<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V91-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30240950058953053},0,12047067.739633868,3643147.7387109222,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,3643147.7387109222,"","","","","",""]
[null,"R33","LRRS Roads","Eastern Ring Rd","Land acquistion from Ludwig Rd to Spring Creek (5mt width)",null,null,"4a",null,{"$f":"751*5","v":3755},{"$f":"20000/10000","v":2},{"$f":"IF(K92=\"\",0,K92*J92)","v":7510},0,0,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O92,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,0,2032,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V92-YEAR)","v":1.9807167269795987},{"$f":"IF(V92<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V92-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.30240950058953053},0,12131.316174650294,3668.6252658696894,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",3668.6252658696894,""]
[null,"F29","Footpaths","Bromelton St","School to 100m west Hopkins St ",null,null,"NA",null,310,{"$f":"IF(I93=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I93,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I93,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K93=\"\",0,K93*10000*J93)","v":0},0,233000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O93,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,279600,2033,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V93-YEAR)","v":2.057370464313709},{"$f":"IF(V93<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V93-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.28296949620055256},0,575240.78182211297,162775.59422621527,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,162775.59422621527,"","","","","",""]
[null,"R34","LRRS Roads","Eastern Ring Rd","Land acquisition from Tubber street to PIA boundary",null,null,"4a",null,{"$f":"2050*40","v":82000},{"$f":"20000/10000","v":2},{"$f":"IF(K94=\"\",0,K94*J94)","v":164000},0,0,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O94,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,0,2033,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V94-YEAR)","v":2.057370464313709},{"$f":"IF(V94<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V94-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.28296949620055256},0,272071.0147355526,76987.797970492436,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",76987.797970492436,""]
[null,"R33","LRRS Roads","Eastern Ring Rd","Construction from Ludwig Rd to Kerry Rd (12mt width)",null,null,"4a",null,1564,{"$f":"IF(I95=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I95,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I95,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K95=\"\",0,K95*10000*J95)","v":0},0,5880640,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O95,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,7056768,2033,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V95-YEAR)","v":2.057370464313709},{"$f":"IF(V95<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V95-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.28296949620055256},0,14518386.056714123,4108260.3881135224,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",4108260.3881135224,""]
[null,"F30","Footpaths","Knoll Rd","Depot to National Park",null,null,null,null,50,{"$f":"IF(I96=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I96,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,40000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O96,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,48000,2034,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V96-YEAR)","v":2.1369907012826497},{"$f":"IF(V96<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V96-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.2647791674001615},0,102575.55366156719,27159.869694120349,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",27159.869694120349,""]
[null,"R34","LRRS Roads","Eastern Ring Rd","Construction from Tubber street to PIA boundary",null,null,"4a",null,2070,{"$f":"IF(I97=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I97,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,7783200,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O97,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,9339840,2034,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V97-YEAR)","v":2.1369907012826497},{"$f":"IF(V97<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V97-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.2647791674001615},0,19959151.231467742,5284767.4450819371,null,null,null,null,null,"y",null,"","","","","",101368,101368,null,"","","","","",5284767.4450819371,""]
[null,"F31","Footpaths","Brisbane St","Beaudesert State School to Mill St",null,null,"NA",null,740,{"$f":"IF(I98=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I98,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,555000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O98,Histindex,3,FALSE))),1)","v":1},null,1,0.25,null,693750,2035,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V98-YEAR)","v":2.2196922414222882},{"$f":"IF(V98<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V98-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.247758180406252},0,1539911.4924867125,381525.66936518368,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,381525.66936518368,"","","","","",""]
[null,"F32","Footpaths","Brisbane St ","Mill St to Tubber St",null,null,"NA",null,665,{"$f":"IF(I99=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I99,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,500000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O99,Histindex,3,FALSE))),1)","v":1},null,1,0.25,null,625000,2036,{"$f":"(1+PPI)^('FutureTrunkAsset- Trans'!V99-YEAR)","v":2.3055943311653309},{"$f":"IF(V99<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V99-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.23183136559020492},0,1440996.4569783318,334068.17643193365,"y",null,null,null,null,null,null,47790,"","","","","",47790,null,334068.17643193365,"","","","","",""]

{"sheet":"FutureTrunkAsset- Parks","index":11,"n_rows":99,"n_cols":40,"rows_kept":99,"cut":false,"hidden":false,"merged":[[12,38,13,38],[12,39,13,39],[2,1,2,12],[4,1,4,12],[11,27,11,29],[6,1,6,2],[6,3,7,12],[11,36,11,39],[11,31,11,34],[13,3,13,4],[12,27,13,27],[12,28,13,28],[12,29,13,29],[12,1,12,5],[12,6,12,7],[12,8,12,11],[0,1,0,17],[1,1,1,17],[11,1,11,26],[12,21,12,26],[12,37,13,37],[12,12,12,20],[12,31,13,31],[12,32,13,32],[12,33,13,33],[12,34,13,34],[12,36,13,36]]}
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Parks and Land for Community Facilities"]
[]
["Return to \"Future Trunk Assets\""]
[]
[]
[null,"Data References",null,"SRRC Parks Analysis, 10 year Capex Parks Program & Valuation Report"]
[]
[]
[null,null,"Location"]
[]
[null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,"Asset Usage",null,null,null,null,"Cost Allocation"]
[null,null,null,null,null,null,"Asset Attributes",null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'CatchmentDemand-Parks & Comm'!$C8","v":"Beaudesert"},{"$f":"'CatchmentDemand-Parks & Comm'!$C9","v":"Boonah"},{"$f":"'CatchmentDemand-Parks & Comm'!$C10","v":"Tamborine - Canungra"},null,{"$f":"AB13","v":"Beaudesert"},{"$f":"AC13","v":"Boonah"},{"$f":"AD13","v":"Tamborine - Canungra"},"TOTALS",null,{"$f":"AB13","v":"Beaudesert"},{"$f":"AC13","v":"Boonah"},{"$f":"AD13","v":"Tamborine - Canungra"},"Checksum 2"]
[null,"Asset ID / LGIP ID","Asset Class","Address",null,"Description","Unit Rate Type (*)","Unit (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost (m2)","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB15+1","v":2},{"$f":"AC15+1","v":3}]
[null,"ID from the LGIP drawings","Local/District Park","Street","Suburb",null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AB13,Parkscatch,6,FALSE),\"\")","v":28259},14065,15993,null,{"$f":"AB16","v":28259},{"$f":"AC16","v":14065},{"$f":"AD16","v":15993},null,null,{"$f":"SUM(AK17:AK99)","v":20269427.961386345},{"$f":"SUM(AL17:AL99)","v":4519378.3857452404},{"$f":"SUM(AM17:AM99)","v":6192593.798173788},{"$f":"SUM(AN17:AN99)","v":0}]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens - capital funding",null,null,null,null,{"$f":"IF(I17=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I17,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K17=\"\",0,K17*10000*J17)","v":0},{"$f":"IFERROR(VLOOKUP($G17,Parksunitrate1,2,FALSE),0)","v":0},33000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q17=\"\",1,VLOOKUP(Q17,PArksitecond,2,FALSE))","v":1},0,null,{"$f":"N17","v":33000},2016,1,1,0,{"$f":"U17","v":33000},{"$f":"Z17","v":33000},null,null,"y",null,{"$f":"IF(AB17=\"y\",AF$16,IF(AND(AB17>0,AB17<=1),AB17*AF$16,\"\"))","v":""},"",15993,{"$f":"SUM(AF17:AH17)","v":15993},null,{"$f":"IF(AF17=\"\",\"\",(AF17/$AI17)*$AA17)","v":""},"",33000,{"$f":"IF(SUM(AK17:AM17)=AA17,\"\",\"ERROR\")","v":""}]
[null,38,"Premier Park","Hoya Road","Boonah","Springleigh Park - New Toilet, Disabled Car park & bollard fencing ",null,null,null,null,null,null,null,6068,2016,1,null,1,0,null,{"$f":"IFERROR(IF(N18=\"\",\"\",N18*R18*(1+S18)*(1+T18)*P18),\"\")","v":6068},2016,1,1,0.25,{"$f":"IFERROR((U18*W18*(1-Y18)+L18*(1+Landind)^(V18-YEAR)),0)","v":4551},{"$f":"IFERROR(Z18*X18,0)","v":4551},null,"y",null,null,"",14065,"",14065,null,"",4551,"",""]
[null,10,"Recreation Park","McKee St","Beaudesert","Lions Bicentennial Park Upgrade carpark",null,null,null,null,{"$f":"IF(I19=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I19,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I19,Landcost2,2,FALSE),\"Error\")))","v":0},null,{"$f":"IFERROR(VLOOKUP($G19,Parksunitrate1,2,FALSE),0)","v":0},18846,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O19,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q19=\"\",1,VLOOKUP(Q19,PArksitecond,2,FALSE))","v":1},0,null,{"$f":"N19","v":18846},2017,1,1,0.5,{"$f":"IFERROR((U19*W19*(1-Y19)+L19*(1+Landind)^(V19-YEAR)),0)","v":9423},{"$f":"Z19","v":9423},"y",null,null,null,28259,"","",28259,null,9423,"","",""]
[null,66,"Sports Park","2205 Beaudesert Beenleigh Rd","Tamborine","Middle Park - replace steel panel fence and gate",null,null,null,null,null,null,null,10944,2017,1,null,1,0,null,{"$f":"IFERROR(IF(N20=\"\",\"\",N20*R20*(1+S20)*(1+T20)*P20),\"\")","v":10944},2017,1,1,0.7,{"$f":"IFERROR((U20*W20*(1-Y20)+L20*(1+Landind)^(V20-YEAR)),0)","v":3283.2000000000003},{"$f":"IFERROR(Z20*X20,0)","v":3283.2000000000003},null,null,"y",null,"","",15993,15993,null,"","",3283.2000000000003,""]
[null,53,"Premier Park","Lot 161 Ipswich-Boonah Rd","Peak Crossing","Peak Mountain View Park",null,null,null,null,{"$f":"IF(I21=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I21,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I21,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K21=\"\",0,K21*10000*J21)","v":0},{"$f":"IFERROR(VLOOKUP($G21,Parksunitrate1,2,FALSE),0)","v":0},370318,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O21,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q21=\"\",1,VLOOKUP(Q21,PArksitecond,2,FALSE))","v":1},0,null,{"$f":"N21","v":370318},2017,1,1,0.25,{"$f":"IFERROR((U21*W21*(1-Y21)+L21*(1+Landind)^(V21-YEAR)),0)","v":277738.5},{"$f":"Z21","v":277738.5},null,"y",null,null,"",14065,"",14065,null,"",277738.5,"",""]
[null,23,"Recreation Park","236-286 Wellington Bundock Drive","Kooralbyn","New recreation park Billabong",null,null,null,0.87229999999999996,{"$f":"IF(I22=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I22,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I22,Landcost2,2,FALSE),\"Error\")))","v":0},35000,0,16965,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O22,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"N22","v":16965},2017,1,1,0,{"$f":"IFERROR((U22*W22*(1-Y22)+L22),0)","v":51965},{"$f":"Z22","v":51965},"y",null,null,null,28259,"","",28259,null,51965,"","",""]
[null,33,"Sports Park","Coronation Dr","Boonah","Coronation Park",null,null,null,null,{"$f":"IF(I23=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I23,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I23,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K23=\"\",0,K23*10000*J23)","v":0},0,23260,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O23,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"IFERROR(IF(N23=\"\",\"\",N23*R23*(1+S23)*(1+T23)*P23),\"\")","v":23260},2017,1,1,0.6,{"$f":"IFERROR((U23*W23*(1-Y23)+L23*(1+Landind)^(V23-YEAR)),0)","v":9304},{"$f":"IFERROR(Z23*X23,0)","v":9304},null,"y",null,null,"",14065,"",14065,null,"",9304,"",""]
[null,126,"Civic Space","99 Eagle Heights Road","Tamborine Mountain","Long Road Civic Space (3RP166156)",null,null,null,0.08,{"$f":"IF(I24=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I24,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,623700,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O24,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"N24","v":623700},2017,1,1,0,{"$f":"IFERROR((U24*W24*(1-Y24)+L24*(1+Landind)^(V24-YEAR)),0)","v":623700},{"$f":"Z24","v":623700},null,null,"y",null,null,null,{"$f":"IF(AD24=\"y\",AH$16,IF(AND(AD24>0,AD24<=1),AD24*AH$16,\"\"))","v":15993},15993,null,null,null,{"$f":"IF(AH24=\"\",\"\",(AH24/$AI24)*$AA24)","v":623700},""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I25=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I25,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,33000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O25,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"N25","v":33000},2017,1,1,0,{"$f":"U25","v":33000},{"$f":"Z25","v":33000},null,null,"y",null,{"$f":"IF(AB25=\"y\",AF$16,IF(AND(AB25>0,AB25<=1),AB25*AF$16,\"\"))","v":""},{"$f":"IF(AC25=\"y\",AG$16,IF(AND(AC25>0,AC25<=1),AC25*AG$16,\"\"))","v":""},15993,15993,null,{"$f":"IF(AF25=\"\",\"\",(AF25/$AI25)*$AA25)","v":""},{"$f":"IF(AG25=\"\",\"\",(AG25/$AI25)*$AA25)","v":""},33000,""]
[null,7,"Premier Park","Telemon St & Brisbane St","Beaudesert","Jubilee Park - playground",null,null,null,null,{"$f":"IF(I26=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I26,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,136724,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O26,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"IFERROR(IF(N26=\"\",\"\",N26*R26*(1+S26)*(1+T26)*P26),\"\")","v":136724},2017,1,1,0,{"$f":"IFERROR((U26*W26*(1-Y26)+L26*(1+Landind)^(V26-YEAR)),0)","v":136724},{"$f":"IFERROR(Z26*X26,0)","v":136724},"y",null,null,null,28259,"","",28259,null,136724,"","",""]
[null,53,"Premier Park","Lot 161 Ipswich-Boonah Rd","Peak Crossing","Peak Mountain View Park - upgrade effluent system & bollards",null,null,null,null,{"$f":"IF(I27=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I27,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,24026,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O27,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"IFERROR(IF(N27=\"\",\"\",N27*R27*(1+S27)*(1+T27)*P27),\"\")","v":24026},2017,1,1,0.7,{"$f":"IFERROR((U27*W27*(1-Y27)+L27*(1+Landind)^(V27-YEAR)),0)","v":7207.8000000000011},{"$f":"IFERROR(Z27*X27,0)","v":7207.8000000000011},null,"y",null,null,"",14065,"",14065,null,"",7207.8000000000011,"",""]
[null,70,"Recreation Park","57-71 Siganto & 2-12 Golf Course Rd","Tamborine Mountain","Guanaba Park",null,null,null,null,{"$f":"IF(I28=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I28,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,16000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O28,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(V28=\"\",\"\",IF(V28<=YEAR+5,0.075,IF(AND(V28>YEAR+5,V28<=YEAR+10),0.15,IF(AND(V28>YEAR+10,V28<=YEAR+20),0.2,IF(V28>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(N28=\"\",\"\",N28*R28*(1+S28)*(1+T28)*P28),\"\")","v":17200},2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V28-YEAR)","v":1.1640202254873362},{"$f":"IF(V28<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V28-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,{"$f":"IFERROR((U28*W28*(1-Y28)+L28*(1+Landind)^(V28-YEAR)),0)","v":20021.147878382184},{"$f":"IFERROR(Z28*X28,0)","v":15348.49283597364},null,null,"y",null,"","",15993,15993,null,"","",15348.49283597364,""]
[null,78,"Recreation Park","School Rd","Tamborine Mountain","Rosser Park",null,null,null,null,{"$f":"IF(I29=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I29,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,16000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O29,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(V29=\"\",\"\",IF(V29<=YEAR+5,0.075,IF(AND(V29>YEAR+5,V29<=YEAR+10),0.15,IF(AND(V29>YEAR+10,V29<=YEAR+20),0.2,IF(V29>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(N29=\"\",\"\",N29*R29*(1+S29)*(1+T29)*P29),\"\")","v":17200},2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V29-YEAR)","v":1.1640202254873362},{"$f":"IF(V29<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V29-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,{"$f":"IFERROR((U29*W29*(1-Y29)+L29*(1+Landind)^(V29-YEAR)),0)","v":20021.147878382184},{"$f":"IFERROR(Z29*X29,0)","v":15348.49283597364},null,null,"y",null,"","",15993,15993,null,"","",15348.49283597364,""]
[null,79,"Recreation Park","2-12 Stradbroke Ave & 30-34 Central Ave","Tamborine Mountain","Staffsmith Park",null,null,null,null,{"$f":"IF(I30=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I30,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,25000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O30,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(V30=\"\",\"\",IF(V30<=YEAR+5,0.075,IF(AND(V30>YEAR+5,V30<=YEAR+10),0.15,IF(AND(V30>YEAR+10,V30<=YEAR+20),0.2,IF(V30>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(N30=\"\",\"\",N30*R30*(1+S30)*(1+T30)*P30),\"\")","v":26875},2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V30-YEAR)","v":1.1640202254873362},{"$f":"IF(V30<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V30-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.6,{"$f":"IFERROR((U30*W30*(1-Y30)+L30*(1+Landind)^(V30-YEAR)),0)","v":12513.217423988865},{"$f":"IFERROR(Z30*X30,0)","v":9592.8080224835248},null,null,"y",null,"","",15993,15993,null,"","",9592.8080224835248,""]
[null,7,"Premier Park","Telemon St & Brisbane St","Beaudesert","Jubilee Park- playground",null,null,null,null,{"$f":"IF(I31=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I31,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"580000-136724","v":443276},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O31,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"N31","v":443276},2018,1,1,0,{"$f":"U31","v":443276},{"$f":"Z31","v":443276},"y",null,null,null,28259,"","",28259,null,443276,"","",""]
[null,23,"Recreation Park","236-286 Wellington Bundock Drive","Kooralbyn","Billabong Park - Playground ",null,null,null,null,{"$f":"IF(I32=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I32,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,180000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O32,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"IFERROR(IF(N32=\"\",\"\",N32*R32*(1+S32)*(1+T32)*P32),\"\")","v":180000},2018,1,1,0,{"$f":"IFERROR((U32*W32*(1-Y32)+L32*(1+Landind)^(V32-YEAR)),0)","v":180000},{"$f":"IFERROR(Z32*X32,0)","v":180000},"y",null,null,null,28259,"","",28259,null,180000,"","",""]
[null,45,"Recreation Park","43 Queen Street","Harrisville","Harrisville Memorial Park",null,null,null,null,{"$f":"IF(I33=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I33,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,40000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O33,Histindex,3,FALSE))),1)","v":1},null,1,0,null,{"$f":"N33","v":40000},2018,1,1,0.5,{"$f":"U33*(1-Y33)","v":20000},{"$f":"Z33","v":20000},null,"y",null,null,"",14065,"",14065,null,"",20000,"",""]
[null,"NC2","Corridor Park","1 Kerry Road","Beaudesert","New corridor park Spring Creek",null,null,null,1.47,{"$f":"IF(I34=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I34,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I34,Landcost2,2,FALSE),\"Error\")))","v":0},43190,0,{"$f":"207402","v":207402},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O34,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(V34=\"\",\"\",IF(V34<=YEAR+5,0.075,IF(AND(V34>YEAR+5,V34<=YEAR+10),0.15,IF(AND(V34>YEAR+10,V34<=YEAR+20),0.2,IF(V34>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(N34=\"\",\"\",N34*R34*(1+S34)*(1+T34)*P34),\"\")","v":222957.15},2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V34-YEAR)","v":1.1640202254873362},{"$f":"IF(V34<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V34-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,{"$f":"IFERROR((U34*W34*(1-Y34)+L34*(1+Landind)^(V34-YEAR)),0)","v":307573.48846503056},{"$f":"IFERROR(Z34*X34,0)","v":235790.15114004581},"y",null,null,null,28259,"","",28259,null,235790.15114004581,"","",""]
[null,44,"Recreation Park","10 Wholey Drive","Harrisville","Lions Rotary Park",null,null,null,null,{"$f":"IF(I35=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I35,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I35,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K35=\"\",0,K35*10000*J35)","v":0},0,16000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O35,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,17200,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V35-YEAR)","v":1.1640202254873362},{"$f":"IF(V35<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V35-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0.5,10010.573939191092,7674.2464179868202,null,"y",null,null,"",14065,"",14065,null,"",7674.2464179868202,"",""]
[null,27,"Recreation Park","102-104 Mt Lindesay Hwy","Rathdowney","Rathdowney Memorial Grounds",null,null,null,null,{"$f":"IF(I36=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I36,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,16000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O36,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,17200,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V36-YEAR)","v":1.1640202254873362},{"$f":"IF(V36<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V36-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,20021.147878382184,15348.49283597364,"y","",null,null,28259,"","",28259,null,15348.49283597364,"","",""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I37=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I37,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O37,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,35036.400000000001,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V37-YEAR)","v":1.1640202254873362},{"$f":"IF(V37<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V37-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,40783.078228264509,31264.879906878305,null,null,"y",null,"","",15993,15993,null,"","",31264.879906878305,""]
[null,27,"Recreation Park","102-104 Mt Lindesay Hwy","Rathdowney","Rathdowney Memorial Park - playground shade",null,null,null,null,{"$f":"IF(I38=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I38,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O38,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,29562.5,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V38-YEAR)","v":1.1640202254873362},{"$f":"IF(V38<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V38-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,34411.347915969374,26380.222061829692,"y",null,null,null,28259,"","",28259,null,26380.222061829692,"","",""]
[null,60,"Premier Park","1-3, 9-13 Kidston & 39-41 Christie Street","Canungra","D J Smith Park - Playground ",null,null,null,null,{"$f":"IF(I39=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I39,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,400000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O39,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,430000,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V39-YEAR)","v":1.1640202254873362},{"$f":"IF(V39<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V39-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,500528.69695955457,383712.32089934096,null,null,"y",null,"","",15993,15993,null,"","",383712.32089934096,""]
[null,74,"Sports Park","364-412 Long Rd","Tamborine Mountain","Long Road Sports Complex - Playground ",null,null,null,null,{"$f":"IF(I40=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I40,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,140000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O40,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,150500,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V40-YEAR)","v":1.1640202254873362},{"$f":"IF(V40<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V40-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,175185.04393584409,134299.31231476934,null,null,"y",null,"","",15993,15993,null,"","",134299.31231476934,""]
[null,"NP1","Premier Park","Main Street","Tamborine","VATV Tamborine project",null,null,null,null,{"$f":"IF(I41=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I41,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1470000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O41,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1580250,2018,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V41-YEAR)","v":1.1640202254873362},{"$f":"IF(V41<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V41-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.76661402878633955},0,1839442.961326363,1410142.7793050781,null,null,"y",null,"","",15993,15993,null,"","",1410142.7793050781,""]
[null,"NP2","Premier Park","High Street","Boonah","VATV Boonah project",null,null,null,null,{"$f":"IF(I42=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I42,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1390000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O42,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1494250,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V42-YEAR)","v":1.2090678082136961},{"$f":"IF(V42<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V42-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0,1806649.5724233154,1295969.7832137696,null,"y",null,null,"",14065,"",14065,null,"",1295969.7832137696,"",""]
[null,53,"Premier Park","Lot 161 Ipswich-Boonah Rd","Peak Crossing","Peak Mountain View Park",null,null,null,null,{"$f":"IF(I43=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I43,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O43,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,34400,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V43-YEAR)","v":1.2090678082136961},{"$f":"IF(V43<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V43-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0.5,20795.966301275574,14917.637792388716,null,"y",null,null,"",14065,"",14065,null,"",14917.637792388716,"",""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I44=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I44,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O44,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,35036.400000000001,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V44-YEAR)","v":1.2090678082136961},{"$f":"IF(V44<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V44-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0,42361.383355698345,30387.228183095813,null,null,"y",null,"","",15993,15993,null,"","",30387.228183095813,""]
[null,53,"Premier Park","Lot 161 Ipswich-Boonah Rd","Peak Crossing","Peak Mountain View Park - playground shade",null,null,null,null,{"$f":"IF(I45=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I45,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O45,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,29562.5,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V45-YEAR)","v":1.2090678082136961},{"$f":"IF(V45<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V45-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0,35743.067080317393,25639.689955668106,null,"y",null,null,"",14065,"",14065,null,"",25639.689955668106,"",""]
[null,38,"Premier Park","Hoya Road","Boonah","Springleigh Park - Playground ",null,null,null,null,{"$f":"IF(I46=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I46,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,400000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O46,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,430000,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V46-YEAR)","v":1.2090678082136961},{"$f":"IF(V46<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V46-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0,519899.15753188933,372940.94480971788,null,"y",null,null,"",14065,"",14065,null,"",372940.94480971788,"",""]
[null,29,"Sports Park","37 Elizabeth St","Aratula","Moffatt Memorial Park - Playground",null,null,null,null,{"$f":"IF(I47=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I47,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,100000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O47,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,107500,2019,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V47-YEAR)","v":1.2090678082136961},{"$f":"IF(V47<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V47-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.71733323550700812},0,129974.78938297233,93235.236202429471,null,"y",null,null,"",14065,"",14065,null,"",93235.236202429471,"",""]
[null,"NP3","Premier Park","Brisbane street","Beaudesert","VATV Beaudesert project",null,null,null,null,{"$f":"IF(I48=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I48,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1800000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O48,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,2069999.9999999998,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V48-YEAR)","v":1.2558587323915662},{"$f":"IF(V48<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V48-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0,2599627.5760505418,1744923.0469182897,"y",null,null,null,28259,"","",28259,null,1744923.0469182897,"","",""]
[null,"NC3","Corridor Park","146 Enterprise Drive","Beaudesert","New Corridor Park Waters Creek",null,null,null,4,{"$f":"IF(I49=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I49,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,437000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O49,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,502549.99999999994,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V49-YEAR)","v":1.2558587323915662},{"$f":"IF(V49<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V49-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0,631131.80596338154,423628.53972405143,"y",null,null,null,28259,"","",{"$f":"SUM(AF49:AH49)","v":28259},null,423628.53972405143,"","",{"$f":"IF(SUM(AK49:AM49)=AA49,\"\",\"ERROR\")","v":""}]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I50=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I50,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I50,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K50=\"\",0,K50*10000*J50)","v":0},0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O50,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,37480.799999999996,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V50-YEAR)","v":1.2558587323915662},{"$f":"IF(V50<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V50-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0,47070.589977021809,31594.739969533832,null,null,"y",null,"","",15993,15993,null,"","",31594.739969533832,""]
[null,74,"Sports Park","364-412 Long Rd","Tamborine Mountain","Long Road Sports Complex - Playground shade",null,null,null,null,{"$f":"IF(I51=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I51,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I51,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K51=\"\",0,K51*10000*J51)","v":0},0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O51,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,31624.999999999996,2020,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V51-YEAR)","v":1.2558587323915662},{"$f":"IF(V51<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V51-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.67122039441097425},0,39716.53241188328,26658.546550140538,null,null,"y",null,"","",15993,15993,null,"","",26658.546550140538,""]
[null,"NR4","Recreation Park","Beaudesert-Nerang Road","Beaudesert","New recreation park Beaudesert east",null,null,null,2.7808999999999999,{"$f":"IF(I52=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I52,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I52,Landcost2,2,FALSE),\"Error\")))","v":0},226639,0,{"$f":"279367","v":279367},2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O52,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,321272.05,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V52-YEAR)","v":1.3044604653351197},{"$f":"IF(V52<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V52-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,692190.49252691411,434745.36857999605,"y",null,null,null,28259,"","",28259,null,434745.36857999605,"","",""]
[null,"NS2","Sports Park","1 Kerry Road","Beaudesert","New sports park Spring Creek",null,null,null,7.89,{"$f":"IF(I53=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I53,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I53,Landcost2,2,FALSE),\"Error\")))","v":0},231810,{"$f":"IFERROR(VLOOKUP($G53,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"3878861","v":3878861},2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O53,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q53=\"\",1,VLOOKUP(Q53,PArksitecond,2,FALSE))","v":1},0.15,null,4460690.1499999994,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V53-YEAR)","v":1.3044604653351197},{"$f":"IF(V53<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V53-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,6098128.8953913748,3830063.1443188516,"y",null,null,null,28259,"","",28259,null,3830063.1443188516,"","",""]
[null,"NC6","Corridor Park","Boonah Rathdowney Road","Boonah","New Corridor Park Teviot Brook 2",null,null,null,2.1987999999999999,{"$f":"IF(I54=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I54,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I54,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"3000*7.5","v":22500},0,{"$f":"273650","v":273650},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O54,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,314697.5,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V54-YEAR)","v":1.3044604653351197},{"$f":"IF(V54<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V54-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,437623.32550319895,274858.89505726524,null,"y",null,null,"",14065,"",14065,null,"",274858.89505726524,"",""]
[null,101,"Library","58 Brisbane Street","Beaudesert","Beaudesert Library operational works",null,null,null,null,{"$f":"IF(I55=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I55,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I55,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K55=\"\",0,K55*10000*J55)","v":0},0,909000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O55,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1045349.9999999999,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V55-YEAR)","v":1.3044604653351197},{"$f":"IF(V55<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V55-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,{"$f":"IFERROR((N55*W55*(1-Y55)+L55*(1+Landind)^(V55-YEAR)),0)","v":1185754.5629896238},744739.07124965615,"y",null,null,null,28259,"","",28259,null,744739.07124965615,"","",""]
[null,68,"Recreation Park","2680-2726 Waterford-Tamborine Road","Tamborine","Tamborine Memorial Park",null,null,null,null,{"$f":"IF(I56=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I56,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,20000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O56,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,23000,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V56-YEAR)","v":1.3044604653351197},{"$f":"IF(V56<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V56-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0.5,{"$f":"IFERROR((U56*W56*(1-Y56)+L56*(1+Landind)^(V56-YEAR)),0)","v":15001.295351353876},9421.8914404521965,null,null,"y",null,"","",{"$f":"IF(AD56=\"y\",AH$16,IF(AND(AD56>0,AD56<=1),AD56*AH$16,\"\"))","v":15993},15993,null,"","",{"$f":"IF(AH56=\"\",\"\",(AH56/$AI56)*$AA56)","v":9421.8914404521965},""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I57=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I57,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O57,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,37480.799999999996,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V57-YEAR)","v":1.3044604653351197},{"$f":"IF(V57<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V57-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,48892.221809132549,30707.828582721795,null,null,"y",null,{"$f":"IF(AB57=\"y\",AF$16,IF(AND(AB57>0,AB57<=1),AB57*AF$16,\"\"))","v":""},{"$f":"IF(AC57=\"y\",AG$16,IF(AND(AC57>0,AC57<=1),AC57*AG$16,\"\"))","v":""},15993,15993,null,{"$f":"IF(AF57=\"\",\"\",(AF57/$AI57)*$AA57)","v":""},{"$f":"IF(AG57=\"\",\"\",(AG57/$AI57)*$AA57)","v":""},30707.828582721795,""]
[null,8,"Recreation Park","Beaudesert-Nerang Road & Brooklands Dr","Beaudesert","Junior chamber park- playground shade",null,null,null,null,{"$f":"IF(I58=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I58,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O58,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,31624.999999999996,2021,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V58-YEAR)","v":1.3044604653351197},{"$f":"IF(V58<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V58-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,41253.562216223159,25910.201461243541,"y",null,null,null,28259,"","",28259,null,25910.201461243541,"","",""]
[null,7,"Premier Park","Telemon St & Brisbane St","Beaudesert","Jubilee Park",null,null,null,null,{"$f":"IF(I59=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I59,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,38000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O59,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,43700,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V59-YEAR)","v":1.3549430853435891},{"$f":"IF(V59<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V59-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0.5,29605.506414757423,17399.069350122234,"y",null,null,null,28259,"","",28259,null,17399.069350122234,"","",""]
[null,79,"Recreation Park","2-12 Stradbroke Ave & 30-34 Central Ave","Tamborine Mountain","Staffsmith Park",null,null,null,null,{"$f":"IF(I60=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I60,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,180000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O60,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,206999.99999999997,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V60-YEAR)","v":1.3549430853435891},{"$f":"IF(V60<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V60-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0,280473.21866612288,164833.28858010532,null,null,"y",null,"","",15993,15993,null,"","",164833.28858010532,""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I61=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I61,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O61,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,37480.799999999996,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V61-YEAR)","v":1.3549430853435891},{"$f":"IF(V61<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V61-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0,50784.35079314599,29845.814118904411,null,null,"y",null,"","",15993,15993,null,"","",29845.814118904411,""]
[null,16,"Sports Park","Bromelton Street","Beaudesert","Selwyn park- playground shade",null,null,null,null,{"$f":"IF(I62=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I62,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O62,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,31624.999999999996,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V62-YEAR)","v":1.3549430853435891},{"$f":"IF(V62<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V62-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0,42850.075073991,25182.86353307165,"y",null,null,null,28259,"","",28259,null,25182.86353307165,"","",""]
[null,27,"Recreation Park","102-104 Mt Lindesay Hwy","Rathdowney","Rathdowney Memorial Grounds - playground",null,null,null,null,{"$f":"IF(I63=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I63,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O63,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,287500,2022,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V63-YEAR)","v":1.3549430853435891},{"$f":"IF(V63<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V63-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.58769706913202269},0,389546.13703628187,228935.12302792413,"y",null,null,null,28259,"","",28259,null,228935.12302792413,"","",""]
[null,7,"Premier Park","Telemon St & Brisbane St","Beaudesert","Jubilee Park",null,null,null,null,{"$f":"IF(I64=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I64,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,16000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O64,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,18400,2023,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V64-YEAR)","v":1.4073793827463859},{"$f":"IF(V64<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V64-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54991772165436759},0.5,12947.89032126675,7120.2743457016486,"y",null,null,null,28259,"","",28259,null,7120.2743457016486,"","",""]
[null,78,"Recreation Park","School Rd","Tamborine Mountain","Rosser Park",null,null,null,null,{"$f":"IF(I65=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I65,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,180000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O65,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,206999.99999999997,2023,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V65-YEAR)","v":1.4073793827463859},{"$f":"IF(V65<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V65-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54991772165436759},0,291327.5322285018,160206.17277828706,null,null,"y",null,"","",15993,15993,null,"","",160206.17277828706,""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I66=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I66,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O66,Histindex,3,FALSE))),1)","v":1},null,1,{"$f":"IF(V66=\"\",\"\",IF(V66<=YEAR+5,0.075,IF(AND(V66>YEAR+5,V66<=YEAR+10),0.15,IF(AND(V66>YEAR+10,V66<=YEAR+20),0.2,IF(V66>YEAR+20,0.25,\"\")))))","v":0.15},null,{"$f":"IFERROR(IF(N66=\"\",\"\",N66*R66*(1+S66)*(1+T66)*P66),\"\")","v":37480.799999999996},2023,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V66-YEAR)","v":1.4073793827463859},{"$f":"IF(V66<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V66-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54991772165436759},0,52749.70516884073,{"$f":"IFERROR(Z66*X66,0)","v":29007.997684388512},null,null,"y",null,"","",15993,15993,null,"","",29007.997684388512,""]
[null,3,"Recreation Park","Cedar Drive","Beaudesert","Cedar drive park- playground shade",null,null,null,null,{"$f":"IF(I67=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I67,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O67,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,31624.999999999996,2023,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V67-YEAR)","v":1.4073793827463859},{"$f":"IF(V67<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V67-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54991772165436759},0,44508.372979354448,24475.943063349416,"y",null,null,null,28259,"","",28259,null,24475.943063349416,"","",""]
[null,45,"Recreation Park","43 Queen Street","Harrisville","MEMORIAL PARK - playground",null,null,null,null,{"$f":"IF(I68=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I68,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O68,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,287500,2023,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V68-YEAR)","v":1.4073793827463859},{"$f":"IF(V68<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V68-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54991772165436759},0,404621.57253958593,222508.57330317653,null,"y",null,null,"",14065,"",14065,null,"",222508.57330317653,"",""]
[null,49,"Recreation Park","78-80 George St","Kalbar","Kalbar Civic Centre",null,null,null,null,{"$f":"IF(I69=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I69,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,180000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O69,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,206999.99999999997,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V69-YEAR)","v":1.4618449648586711},{"$f":"IF(V69<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V69-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0,302601.90772574488,155708.94700552709,null,"y",null,null,"",14065,"",14065,null,"",155708.94700552709,"",""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I70=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I70,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O70,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,37480.799999999996,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V70-YEAR)","v":1.4618449648586711},{"$f":"IF(V70<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V70-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0,54791.118758874873,28193.700004467439,null,null,"y",null,"","",15993,15993,null,"","",28193.700004467439,""]
[null,7,"Premier Park","Telemon St & Brisbane St","Beaudesert","Jubilee Park - playground shade",null,null,null,null,{"$f":"IF(I71=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I71,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O71,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,31624.999999999996,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V71-YEAR)","v":1.4618449648586711},{"$f":"IF(V71<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V71-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0,46230.847013655468,23788.866903622195,"y",null,null,null,28259,"","",28259,null,23788.866903622195,"","",""]
[null,51,"Recreation Park","1 Cavanagh St","Mount Alford","Bowman Park - playground",null,null,null,null,{"$f":"IF(I72=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I72,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O72,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,287500,2024,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V72-YEAR)","v":1.4618449648586711},{"$f":"IF(V72<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V72-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51456697076295277},0,420280.42739686795,216262.42639656545,null,"y",null,null,"",14065,"",14065,null,"",216262.42639656545,"",""]
[null,"NR8","Recreation Park","6605 Mt Lindesay Hwy","Gleneagle","new recreation park Prelate",null,null,null,3.1482000000000001,{"$f":"IF(I73=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I73,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I73,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J73*24287","v":76460.333400000003},0,{"$f":"(12600*0.15*130)*0.3","v":73710},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O73,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,88452,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V73-YEAR)","v":1.5184183649987018},{"$f":"IF(V73<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V73-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0,236804.12064580858,114018.5075558141,"y",null,null,null,28259,"","",28259,null,114018.5075558141,"","",""]
[null,80,"Premier Park","30 Kinabalu Dr & 19-23 Forsythia Dr","Tamborine Mountain","Botanic Gardens",null,null,null,null,{"$f":"IF(I74=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I74,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I74,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K74=\"\",0,K74*10000*J74)","v":0},0,32592,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O74,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,39110.400000000001,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V74-YEAR)","v":1.5184183649987018},{"$f":"IF(V74<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V74-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0,59385.94962244523,28593.66351932531,null,null,"y",null,"","",15993,15993,null,"","",28593.66351932531,""]
[null,49,"Recreation Park","78-80 George St","Kalbar","Kalbar Civic Centre - playground shade",null,null,null,null,{"$f":"IF(I75=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I75,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I75,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K75=\"\",0,K75*10000*J75)","v":0},0,27500,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O75,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,33000,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V75-YEAR)","v":1.5184183649987018},{"$f":"IF(V75<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V75-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0,50107.806044957157,24126.342255199004,null,"y",null,null,"",14065,"",14065,null,"",24126.342255199004,"",""]
[null,8,"Recreation Park","Beaudesert-Nerang Road & Brooklands Dr","Beaudesert","Junior chamber park- playground",null,null,null,null,{"$f":"IF(I76=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I76,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I76,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K76=\"\",0,K76*10000*J76)","v":0},0,250000,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O76,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,300000,2025,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V76-YEAR)","v":1.5184183649987018},{"$f":"IF(V76<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V76-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48148869726111421},0,455525.50949961052,219330.38413817278,"y",null,null,null,28259,"","",28259,null,219330.38413817278,"","",""]
[null,"NC1","Corridor Park","Brooklands Drive","Beaudesert","New Corridor Park East Beaudesert",null,null,null,10.7712,{"$f":"IF(I77=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I77,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1054100,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O77,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,1264920,2026,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V77-YEAR)","v":1.5771811557241515},{"$f":"IF(V77<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V77-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.4505368178732238},0,1995007.9874985937,898824.55031928071,"y",null,null,null,28259,"","",28259,null,898824.55031928071,"","",""]
[null,"NC7","Corridor Park","Bruckner Street","Dugandan","New Corridor Park Teviot Brook 3",null,null,null,3.8424999999999998,{"$f":"IF(I78=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I78,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,422480,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O78,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,506976,2026,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V78-YEAR)","v":1.5771811557241515},{"$f":"IF(V78<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V78-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.4505368178732238},0,799592.99360440741,360246.08293225471,null,"y",null,null,"",14065,"",14065,null,"",360246.08293225471,"",""]
[null,"NS4","Sports Park","6605 Mt Lindesay Hwy","Gleneagle","new sports park Prelate",null,null,null,7.2007000000000003,{"$f":"IF(I79=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I79,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I79,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J79*24287","v":174883.40090000001},0,{"$f":"3573140","v":3573140},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O79,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,4287768,2026,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V79-YEAR)","v":1.5771811557241515},{"$f":"IF(V79<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V79-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.4505368178732238},0,7003352.1999699753,3155268.0146199139,"y",null,null,null,28259,"","",28259,null,3155268.0146199139,"","",""]
[null,"NR7","Recreation Park","134 Fields Road","Veresdale","New recreation park Fields",null,null,null,4.0137999999999998,{"$f":"IF(I80=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I80,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J80*30512","v":122469.06559999999},0,382841,2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O80,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,459409.2,2026,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V80-YEAR)","v":1.5771811557241515},{"$f":"IF(V80<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V80-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.4505368178732238},0,893177.02914731891,402409.1365094927,"y",null,null,null,28259,"","",28259,null,402409.1365094927,"","",""]
[null,"NS1","Sports Park","Finch Road","Canungra","Embellishment and development of new sports park Canungra",null,null,null,5.76,{"$f":"IF(I81=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I81,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I81,Landcost2,2,FALSE),\"Error\")))","v":0},315504.92,0,{"$f":"2935112","v":2935112},2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O81,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,3522134.4,2027,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V81-YEAR)","v":1.6382180664506762},{"$f":"IF(V81<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V81-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.42157464009845963},0,6216113.6056973748,2620555.8561330088,null,null,"y",null,"","",15993,{"$f":"SUM(AF81:AH81)","v":15993},null,"","",2620555.8561330088,{"$f":"IF(SUM(AK81:AM81)=AA81,\"\",\"ERROR\")","v":""}]
[null,"NR5","Recreation Park","Tubber Street (2RP7567)","Beaudesert","New recreation park Oaklands",null,null,null,1.8821000000000001,{"$f":"IF(I82=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I82,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I82,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J82*63913","v":120290.65730000001},0,{"$f":"203655","v":203655},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O82,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,244386,2028,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V82-YEAR)","v":1.7016171056223175},{"$f":"IF(V82<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V82-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39447425853696977},0,590521.31275231682,232945.45699824821,"y",null,null,null,28259,"","",28259,null,232945.45699824821,"","",""]
[null,"NR1","Recreation Park","Boonah Rathdowney Road","Boonah","New recreation park Boonah",null,null,null,6.3719999999999999,{"$f":"IF(I83=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I83,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I83,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"581376","v":581376},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O83,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,697651.19999999995,2028,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V83-YEAR)","v":1.7016171056223175},{"$f":"IF(V83<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V83-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39447425853696977},0,1187135.2156779366,468294.28398767969,null,"y",null,null,"",14065,"",14065,null,"",468294.28398767969,"",""]
[null,"NC8","Corridor Park","2 Fassifern street","Peak Crossing","New Corridor Park Purga Creek",null,null,null,0.60489999999999999,{"$f":"IF(I84=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I84,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I84,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J84*33063","v":19999.808700000001},0,{"$f":"128450","v":128450},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O84,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,154140,2028,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V84-YEAR)","v":1.7016171056223175},{"$f":"IF(V84<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V84-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39447425853696977},0,291328.2931032934,114921.51241276266,null,"y",null,null,"",14065,"",14065,null,"",114921.51241276266,"",""]
[null,"NC4","Corridor Park","162 Kerry Road","Beaudesert","New corridor park Spring Creek 2",null,null,null,1.67,{"$f":"IF(I85=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I85,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I85,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J85*14950","v":24966.5},{"$f":"IFERROR(VLOOKUP($G85,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"225552","v":225552},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O85,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q85=\"\",1,VLOOKUP(Q85,PArksitecond,2,FALSE))","v":1},0.2,null,270662.39999999997,2028,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V85-YEAR)","v":1.7016171056223175},{"$f":"IF(V85<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V85-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39447425853696977},0,496816.76327266882,195981.42432072328,"y",null,null,null,28259,"","",28259,null,195981.42432072328,"","",""]
[null,"NR3","Recreation Park","162 Kerry Road","Beaudesert","New Recreation park Beaudesert south",null,null,null,2.2965,{"$f":"IF(I86=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I86,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I86,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J86*14950","v":34332.675000000003},0,{"$f":"238987","v":238987},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O86,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,286784.39999999997,2028,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V86-YEAR)","v":1.7016171056223175},{"$f":"IF(V86<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V86-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39447425853696977},0,537850.5339383143,212168.19057902982,"y",null,null,null,28259,"","",28259,null,212168.19057902982,"","",""]
[null,"NS3","Sports Park","162 Kerry Road","Beaudesert","new sports park spring creek 2",null,null,null,5.8569000000000004,{"$f":"IF(I87=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I87,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I87,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J87*14950","v":87560.655000000013},0,{"$f":"2979419","v":2979419},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O87,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,3575302.8,2028,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V87-YEAR)","v":1.7016171056223175},{"$f":"IF(V87<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V87-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39447425853696977},0,6210940.2095177034,2450056.0339669478,"y",null,null,null,28259,"","",28259,null,2450056.0339669478,"","",""]
[null,"NS5","Sports Park","134 Fields Road","Veresdale","New sports park Fields",null,null,null,5.82,{"$f":"IF(I88=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I88,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I88,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J88*30512","v":177579.84},0,{"$f":"2961696","v":2961696},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O88,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,3554035.1999999997,2029,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V88-YEAR)","v":1.767469687609901},{"$f":"IF(V88<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V88-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36911599002242895},0,6546469.1999870855,2416406.4599045715,"y",null,null,null,28259,"",{"$f":"IF(AD88=\"y\",AH$16,IF(AND(AD88>0,AD88<=1),AD88*AH$16,\"\"))","v":""},28259,null,2416406.4599045715,"",{"$f":"IF(AH88=\"\",\"\",(AH88/$AI88)*$AA88)","v":""},""]
[null,61,"Sports Park","9-37 Coburg Rd","Canungra","Moriarty Park",null,null,null,null,{"$f":"IF(I89=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I89,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I89,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K89=\"\",0,K89*10000*J89)","v":0},0,30000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O89,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,36000,2029,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V89-YEAR)","v":1.767469687609901},{"$f":"IF(V89<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V89-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36911599002242895},0.5,31814.454376978218,11743.223824381714,null,null,"y",null,{"$f":"IF(AB89=\"y\",AF$16,IF(AND(AB89>0,AB89<=1),AB89*AF$16,\"\"))","v":""},{"$f":"IF(AC89=\"y\",AG$16,IF(AND(AC89>0,AC89<=1),AC89*AG$16,\"\"))","v":""},15993,15993,null,{"$f":"IF(AF89=\"\",\"\",(AF89/$AI89)*$AA89)","v":""},{"$f":"IF(AG89=\"\",\"\",(AG89/$AI89)*$AA89)","v":""},11743.223824381714,""]
[null,"NR6","Recreation Park","327 Brisbane Street","Beaudesert","New recreation park Beudesert north",null,null,null,5.77,{"$f":"IF(I90=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I90,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I90,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J90*85772","v":494904.43999999994},0,{"$f":"530901","v":530901},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O90,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,637081.19999999995,2030,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V90-YEAR)","v":1.8358707645204047},{"$f":"IF(V90<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V90-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34538784506636938},0,1927562.5203903485,665756.66514832212,"y",null,null,null,28259,"","",28259,null,665756.66514832212,"","",""]
[null,4,"Civic Space","Cnr William & Brisbane Sts","Beaudesert","Central Place ",null,null,null,null,{"$f":"IF(I91=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I91,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I91,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K91=\"\",0,K91*10000*J91)","v":0},0,20000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O91,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,24000,2030,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V91-YEAR)","v":1.8358707645204047},{"$f":"IF(V91<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V91-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34538784506636938},0.5,22030.449174244855,7609.0493661366072,"y",null,null,null,28259,"","",28259,null,7609.0493661366072,"","",""]
[null,33,"Sports Park","Coronation Dr","Boonah","Coronation Park",null,null,null,null,{"$f":"IF(I92=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I92,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I92,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K92=\"\",0,K92*10000*J92)","v":0},0,35000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O92,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,42000,2030,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V92-YEAR)","v":1.8358707645204047},{"$f":"IF(V92<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V92-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34538784506636938},0.5,38553.286054928496,13315.836390739063,null,"y",null,null,"",14065,"",14065,null,"",13315.836390739063,"",""]
[null,77,"Sports Park","11-27 Geissmann Street","Tamborine Mountain","North Tamborine Sports Oval",null,null,null,null,{"$f":"IF(I93=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I93,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I93,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K93=\"\",0,K93*10000*J93)","v":0},0,80000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O93,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,96000,2030,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V93-YEAR)","v":1.8358707645204047},{"$f":"IF(V93<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V93-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34538784506636938},0.5,88121.796696979422,30436.197464546429,null,null,"y",null,"","",15993,15993,null,"","",30436.197464546429,""]
[null,"NC5","Corridor Park","Church st, Brook St & 2 Macquarie St","Boonah","New Corridor Park Teviot Brook",null,null,null,4.6120999999999999,{"$f":"IF(I94=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I94,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I94,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J94*7.5*10000","v":345907.5},0,{"$f":"492357","v":492357},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O94,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,590828.4,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V94-YEAR)","v":1.9069189631073442},{"$f":"IF(V94<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V94-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,1670735.3126227618,539956.64761211071,null,"y",null,null,"",14065,"",14065,null,"",539956.64761211071,"",""]
[null,"NR2","Recreation Park","38-76 Routley Drive","Kooralbyn","New recreation park Kooralbyn",null,null,null,4.8,{"$f":"IF(I95=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I95,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I95,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"J95*20833","v":99998.399999999994},0,{"$f":"256653","v":256653},2017,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O95,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,307983.59999999998,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V95-YEAR)","v":1.9069189631073442},{"$f":"IF(V95<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V95-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,744585.95712883654,240639.03733452698,"y",null,null,null,{"$f":"IF(AB95=\"y\",AF$16,IF(AND(AB95>0,AB95<=1),AB95*AF$16,\"\"))","v":28259},null,null,28259,null,{"$f":"IF(AF95=\"\",\"\",(AF95/$AI95)*$AA95)","v":240639.03733452698}]
[null,16,"Sports Park","Bromelton Street","Beaudesert","Selwyn Park",null,null,null,null,{"$f":"IF(I96=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I96,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I96,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K96=\"\",0,K96*10000*J96)","v":0},0,549000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O96,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,658800,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V96-YEAR)","v":1.9069189631073442},{"$f":"IF(V96<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V96-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,1256278.2128951184,406010.31604348705,"y",null,null,null,{"$f":"IF(AB96=\"y\",AF$16,IF(AND(AB96>0,AB96<=1),AB96*AF$16,\"\"))","v":28259},{"$f":"IF(AC96=\"y\",AG$16,IF(AND(AC96>0,AC96<=1),AC96*AG$16,\"\"))","v":""},"",28259,null,{"$f":"IF(AF96=\"\",\"\",(AF96/$AI96)*$AA96)","v":406010.31604348705},{"$f":"IF(AG96=\"\",\"\",(AG96/$AI96)*$AA96)","v":""},"",{"$f":"IF(SUM(AK96:AM96)=AA96,\"\",\"ERROR\")","v":""}]
[null,58,"Sports Park","1908 Beechmont Road","Beechmont","Graceleigh Park",null,null,null,null,{"$f":"IF(I97=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I97,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I97,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K97=\"\",0,K97*10000*J97)","v":0},0,24000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O97,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,28800,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V97-YEAR)","v":1.9069189631073442},{"$f":"IF(V97<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V97-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0.5,27459.633068745756,8874.5424271800439,null,null,"y",null,{"$f":"IF(AB97=\"y\",AF$16,IF(AND(AB97>0,AB97<=1),AB97*AF$16,\"\"))","v":""},"",15993,15993,null,{"$f":"IF(AF97=\"\",\"\",(AF97/$AI97)*$AA97)","v":""},"",8874.5424271800439,{"$f":"IF(SUM(AK97:AM97)=AA97,\"\",\"ERROR\")","v":""}]
[null,62,"Sports Park","9-37 Coburg Rd","Canungra","Moriarty Park",null,null,null,null,{"$f":"IF(I98=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I98,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I98,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K98=\"\",0,K98*10000*J98)","v":0},0,350000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O98,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,{"$f":"IFERROR(IF(N98=\"\",\"\",N98*R98*(1+S98)*(1+T98)*P98),\"\")","v":420000},2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V98-YEAR)","v":1.9069189631073442},{"$f":"IF(V98<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V98-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,800905.96450508456,{"$f":"IFERROR(Z98*X98,0)","v":258840.8207927513},null,null,"y",null,{"$f":"IF(AB98=\"y\",AF$16,IF(AND(AB98>0,AB98<=1),AB98*AF$16,\"\"))","v":""},"",15993,15993,null,{"$f":"IF(AF98=\"\",\"\",(AF98/$AI98)*$AA98)","v":""},"",258840.8207927513,{"$f":"IF(SUM(AK98:AM98)=AA98,\"\",\"ERROR\")","v":""}]
[null,21,"Sports Park","Mt Lindsay Highway","Gleneagle","Everdell Park",null,null,null,null,{"$f":"IF(I99=\"\",'Unit Rates-Land'!landcst,IF($C$10=\"Landuse\",VLOOKUP(I99,LAndcost3,2,FALSE),IF($C$10=\"Location\",VLOOKUP(I99,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(K99=\"\",0,K99*10000*J99)","v":0},0,60000,2016,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(O99,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,72000,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- Parks'!V99-YEAR)","v":1.9069189631073442},{"$f":"IF(V99<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(V99-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(V99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0.5,68649.082671864395,22186.356067950113,"y",null,null,null,{"$f":"IF(AB99=\"y\",AF$16,IF(AND(AB99>0,AB99<=1),AB99*AF$16,\"\"))","v":28259},"","",28259,null,{"$f":"IF(AF99=\"\",\"\",(AF99/$AI99)*$AA99)","v":22186.356067950113},"","",{"$f":"IF(SUM(AK99:AM99)=AA99,\"\",\"ERROR\")","v":""}]

{"sheet":"FutureTrunkAsset- SW","index":12,"n_rows":56,"n_cols":59,"rows_kept":56,"cut":false,"hidden":false,"merged":[[11,49,11,58],[11,38,11,47],[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,45,13,45],[12,46,13,46],[12,32,13,32],[12,33,13,33],[12,34,13,34],[12,35,13,35],[12,38,13,38],[12,39,13,39],[12,40,13,40],[12,41,13,41],[1,1,1,13],[2,1,2,13],[4,1,4,13],[9,1,9,2],[11,28,11,36],[6,1,6,3],[6,4,7,12],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,22,12,27],[12,36,13,36],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,57,13,57],[12,47,13,47],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,58,13,58],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,56,13,56]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Stormwater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Stormwater System Assessment & Improvement Plans"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'CatchmentDemand - SW'!$C8","v":"Beaudesert"},{"$f":"'CatchmentDemand - SW'!$C9","v":"Boonah"},{"$f":"'CatchmentDemand - SW'!$C10","v":"Canungra"},{"$f":"'CatchmentDemand - SW'!$C11","v":"Kalbar"},{"$f":"'CatchmentDemand - SW'!#REF!","v":{"$error":"#REF!"}},{"$f":"'CatchmentDemand - SW'!#REF!","v":{"$error":"#REF!"}},{"$f":"'CatchmentDemand - SW'!#REF!","v":{"$error":"#REF!"}},{"$f":"'CatchmentDemand - SW'!#REF!","v":{"$error":"#REF!"}},{"$f":"'CatchmentDemand - SW'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"AC13","v":"Beaudesert"},"Boonah","Canungra","Kalbar",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"TOTALS",null,{"$f":"AC13","v":"Beaudesert"},"Boonah","Canungra","Kalbar",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"Checksum 2"]
[null,null,"Asset ID / LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*) / Volume (m3)","asset type/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC15+1","v":2},{"$f":"AD15+1","v":3},4,{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AC13,stormcatch,6,FALSE),\"\")","v":127.524},85.02,11.504,{"$f":"IFERROR(VLOOKUP(AF13,'CatchmentDemand - SW'!C7:H11,6,FALSE),\"\")","v":13.848000000000001},"","","","","",null,{"$f":"AC16","v":127.524},85.02,11.504,13.848000000000001,"","","","","",null,null,{"$f":"SUM(AX17:AX21)","v":1594537.433921881},727192.98538208578,0,0,0,0,0,0,0,0]
[null,null,"A","Detention Basin","Devine Drive Basin A","Boonah",null,3500,"1.5 m deep",null,{"$f":"(H17/1.5)/10000","v":0.23333333333333334},{"$f":"IF(J17=\"\",'Unit Rates-Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"K17*40000","v":9333.3333333333339},34,{"$f":"(N17*H17)","v":119000},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R17=\"\",1,VLOOKUP(R17,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":0.15},null,{"$f":"IFERROR(IF(O17=\"\",\"\",O17*S17*(1+T17)*(1+U17)*Q17),\"\")","v":136850},2021,{"$f":"(1+PPI)^('FutureTrunkAsset- SW'!W17-YEAR)","v":1.3044604653351197},{"$f":"IF(W17<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.62807185778139252},0,{"$f":"IFERROR((V17*X17*(1-Z17)+(M17*((1+Landind)^(W17-YEAR)))),0)","v":189762.23823629934},{"$f":"IFERROR(AA17*Y17,0)","v":119184.32150582773},null,"y",null,null,null,null,null,null,null,null,{"$f":"IF(AC17=\"y\",AM$16,IF(AND(AC17>0,AC17<=1),AC17*AM$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",AN$16,IF(AND(AD17>0,AD17<=1),AD17*AN$16,\"\"))","v":85.02},{"$f":"IF(AE17=\"y\",AO$16,IF(AND(AE17>0,AE17<=1),AE17*AO$16,\"\"))","v":""},{"$f":"IF(AF17=\"y\",AP$16,IF(AND(AF17>0,AF17<=1),AF17*AP$16,\"\"))","v":""},{"$f":"IF(AG17=\"y\",AQ$16,IF(AND(AG17>0,AG17<=1),AG17*AQ$16,\"\"))","v":""},{"$f":"IF(AH17=\"y\",AR$16,IF(AND(AH17>0,AH17<=1),AH17*AR$16,\"\"))","v":""},{"$f":"IF(AI17=\"y\",AS$16,IF(AND(AI17>0,AI17<=1),AI17*AS$16,\"\"))","v":""},{"$f":"IF(AJ17=\"y\",AT$16,IF(AND(AJ17>0,AJ17<=1),AJ17*AT$16,\"\"))","v":""},{"$f":"IF(AK17=\"y\",AU$16,IF(AND(AK17>0,AK17<=1),AK17*AU$16,\"\"))","v":""},{"$f":"SUM(AM17:AU17)","v":85.02},null,{"$f":"IF(AM17=\"\",\"\",(AM17/$AV17)*$AB17)","v":""},{"$f":"IF(AN17=\"\",\"\",(AN17/$AV17)*$AB17)","v":119184.32150582773},{"$f":"IF(AO17=\"\",\"\",(AO17/$AV17)*$AB17)","v":""},{"$f":"IF(AP17=\"\",\"\",(AP17/$AV17)*$AB17)","v":""},{"$f":"IF(AQ17=\"\",\"\",(AQ17/$AV17)*$AB17)","v":""},{"$f":"IF(AR17=\"\",\"\",(AR17/$AV17)*$AB17)","v":""},{"$f":"IF(AS17=\"\",\"\",(AS17/$AV17)*$AB17)","v":""},{"$f":"IF(AT17=\"\",\"\",(AT17/$AV17)*$AB17)","v":""},{"$f":"IF(AU17=\"\",\"\",(AU17/$AV17)*$AB17)","v":""},{"$f":"IF(SUM(AX17:BF17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,"B","Detention Basin","Devine Drive Basin B","Boonah",null,8750,"1.5 m deep",null,{"$f":"(H18/1.5)/10000","v":0.58333333333333326},{"$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":"K18*40000","v":23333.333333333332},34,{"$f":"(N18*H18)","v":297500},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,{"$f":"IFERROR(IF(O18=\"\",\"\",O18*S18*(1+T18)*(1+U18)*Q18),\"\")","v":357000},2026,{"$f":"(1+PPI)^('FutureTrunkAsset- SW'!W18-YEAR)","v":1.5771811557241515},{"$f":"IF(W18<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.4505368178732238},0,595177.1171876014,{"$f":"IFERROR(AA18*Y18,0)","v":268149.20444866078},null,"y",null,null,null,null,null,null,null,null,"",85.02,"","","","","","","",85.02,null,"",268149.20444866078,"","","","","","","",""]
[null,null,"C","Detention Basin","Devine Drive Basin C","Boonah",null,12000,"1.5 m deep",null,0.8,{"$f":"IF(J19=\"\",'Unit Rates-Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},75000,34,{"$f":"(N19*H19)","v":408000},2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,489600,2031,{"$f":"(1+PPI)^('FutureTrunkAsset- SW'!W19-YEAR)","v":1.9069189631073442},{"$f":"IF(W19<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.32318503328003129},0,1051594.054273912,339859.45942759729,null,"y",null,null,null,null,null,null,null,null,"",85.02,"","","","","","","",85.02,null,"",339859.45942759729,"","","","","","","",""]
[null,null,"D","Town Drain","Brisbane St & Short St","Beaudesert",null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates-Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G20=SWTYPE1,VLOOKUP(I20,SWUnitrates1,2,FALSE),IF(G20=SWTYPE2,VLOOKUP(I20,SWUnitrates2,2,FALSE),0))","v":0},1870000,2014,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,2244000,2026,{"$f":"(1+PPI)^('FutureTrunkAsset- SW'!W20-YEAR)","v":1.5771811557241515},{"$f":"IF(W20<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.4505368178732238},0,3539194.513444996,1594537.433921881,"y",null,null,null,null,null,null,null,null,null,127.524,"","","","","","","","",127.524,null,1594537.433921881,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates-Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L21=\"\",0,L21*10000*K21)","v":0},{"$f":"IF(G21=SWTYPE1,VLOOKUP(I21,SWUnitrates1,2,FALSE),IF(G21=SWTYPE2,VLOOKUP(I21,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"(N21*H21)","v":0},null,{"$f":"IFERROR((GeneralInput!$G$39/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R21=\"\",1,VLOOKUP(R21,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W21=\"\",\"\",IF(W21<=YEAR+5,0.075,IF(AND(W21>YEAR+5,W21<=YEAR+10),0.15,IF(AND(W21>YEAR+10,W21<=YEAR+20),0.2,IF(W21>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(O21=\"\",\"\",O21*S21*(1+T21)*(1+U21)*Q21),\"\")","v":""},null,{"$f":"(1+PPI)^('FutureTrunkAsset- SW'!W21-YEAR)","v":6.1499971660740495E-34},{"$f":"IF(W21<YEAR,1,IF(GeneralInput!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF(GeneralInput!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V21*X21*(1-Z21)+(M21*((1+Landind)^(W21-YEAR)))),0)","v":0},{"$f":"IFERROR(AA21*Y21,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC21=\"y\",AM$16,IF(AND(AC21>0,AC21<=1),AC21*AM$16,\"\"))","v":""},{"$f":"IF(AD21=\"y\",AN$16,IF(AND(AD21>0,AD21<=1),AD21*AN$16,\"\"))","v":""},{"$f":"IF(AE21=\"y\",AO$16,IF(AND(AE21>0,AE21<=1),AE21*AO$16,\"\"))","v":""},{"$f":"IF(AF21=\"y\",AP$16,IF(AND(AF21>0,AF21<=1),AF21*AP$16,\"\"))","v":""},{"$f":"IF(AG21=\"y\",AQ$16,IF(AND(AG21>0,AG21<=1),AG21*AQ$16,\"\"))","v":""},{"$f":"IF(AH21=\"y\",AR$16,IF(AND(AH21>0,AH21<=1),AH21*AR$16,\"\"))","v":""},{"$f":"IF(AI21=\"y\",AS$16,IF(AND(AI21>0,AI21<=1),AI21*AS$16,\"\"))","v":""},{"$f":"IF(AJ21=\"y\",AT$16,IF(AND(AJ21>0,AJ21<=1),AJ21*AT$16,\"\"))","v":""},{"$f":"IF(AK21=\"y\",AU$16,IF(AND(AK21>0,AK21<=1),AK21*AU$16,\"\"))","v":""},{"$f":"SUM(AM21:AU21)","v":0},null,{"$f":"IF(AM21=\"\",\"\",(AM21/$AV21)*$AB21)","v":""},{"$f":"IF(AN21=\"\",\"\",(AN21/$AV21)*$AB21)","v":""},{"$f":"IF(AO21=\"\",\"\",(AO21/$AV21)*$AB21)","v":""},{"$f":"IF(AP21=\"\",\"\",(AP21/$AV21)*$AB21)","v":""},{"$f":"IF(AQ21=\"\",\"\",(AQ21/$AV21)*$AB21)","v":""},{"$f":"IF(AR21=\"\",\"\",(AR21/$AV21)*$AB21)","v":""},{"$f":"IF(AS21=\"\",\"\",(AS21/$AV21)*$AB21)","v":""},{"$f":"IF(AT21=\"\",\"\",(AT21/$AV21)*$AB21)","v":""},{"$f":"IF(AU21=\"\",\"\",(AU21/$AV21)*$AB21)","v":""},{"$f":"IF(SUM(AX21:BF21)=AB21,\"\",\"ERROR\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"SummaryCostSchedule","index":13,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[8,1,8,9],[14,1,14,9],[22,1,22,9],[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,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand",null,null,"Cost of Trunk Infrastrcutrue",null,null,"Cost per Unit Demand"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,"Stormwater"]
[null,{"$f":"'CatchmentDemand - SW'!B8","v":0},{"$f":"'CatchmentDemand - SW'!C8","v":"Beaudesert"},{"$f":"IFERROR(VLOOKUP($C10,'CatchmentDemand - SW'!$C$8:$J$11,2,FALSE),\"\")","v":61.881999999999998},{"$f":"IFERROR(VLOOKUP($C10,'CatchmentDemand - SW'!$C$8:$J$11,8,FALSE),\"\")","v":33.632668227506677},{"$f":"IFERROR(D10+E10,\"\")","v":95.514668227506675},{"$f":"HLOOKUP(C10,'ExistTrunkAsset- SW'!$AH$11:$AK$14,4,FALSE)","v":10235040},{"$f":"HLOOKUP(C10,'FutureTrunkAsset- SW'!$AX$13:$BF$16,4,FALSE)","v":1594537.433921881},{"$f":"G10+H10","v":11829577.433921881},{"$f":"IFERROR(I10/F10,0)","v":123850.89801856376}]
[null,{"$f":"'CatchmentDemand - SW'!B9","v":0},{"$f":"'CatchmentDemand - SW'!C9","v":"Boonah"},{"$f":"IFERROR(VLOOKUP($C11,'CatchmentDemand - SW'!$C$8:$J$11,2,FALSE),\"\")","v":57.37},{"$f":"IFERROR(VLOOKUP($C11,'CatchmentDemand - SW'!$C$8:$J$11,8,FALSE),\"\")","v":14.442418650405083},{"$f":"IFERROR(D11+E11,\"\")","v":71.812418650405078},{"$f":"HLOOKUP(C11,'ExistTrunkAsset- SW'!$AH$11:$AK$14,4,FALSE)","v":2307769},{"$f":"HLOOKUP(C11,'FutureTrunkAsset- SW'!$AX$13:$BF$16,4,FALSE)","v":727192.98538208578},{"$f":"G11+H11","v":3034961.9853820857},{"$f":"IFERROR(I11/F11,0)","v":42262.355765467124}]
[null,{"$f":"'CatchmentDemand - SW'!B10","v":0},{"$f":"'CatchmentDemand - SW'!C10","v":"Canungra"},{"$f":"IFERROR(VLOOKUP($C12,'CatchmentDemand - SW'!$C$8:$J$11,2,FALSE),\"\")","v":8.4269999999999996},{"$f":"IFERROR(VLOOKUP($C12,'CatchmentDemand - SW'!$C$8:$J$11,8,FALSE),\"\")","v":1.3502934282869641},9.7772934282869635,{"$f":"HLOOKUP(C12,'ExistTrunkAsset- SW'!$AH$11:$AK$14,4,FALSE)","v":507285},{"$f":"HLOOKUP(C12,'FutureTrunkAsset- SW'!$AX$13:$BF$16,4,FALSE)","v":0},507285,51883.990566587629]
[null,{"$f":"'CatchmentDemand - SW'!B11","v":0},{"$f":"'CatchmentDemand - SW'!C11","v":"Kalbar"},{"$f":"IFERROR(VLOOKUP($C13,'CatchmentDemand - SW'!$C$8:$J$11,2,FALSE),\"\")","v":11.670000000000002},{"$f":"IFERROR(VLOOKUP($C13,'CatchmentDemand - SW'!$C$8:$J$11,8,FALSE),\"\")","v":0.95496939699826622},{"$f":"IFERROR(D13+E13,\"\")","v":12.624969396998267},{"$f":"HLOOKUP(C13,'ExistTrunkAsset- SW'!$AH$11:$AK$14,4,FALSE)","v":1413820},{"$f":"HLOOKUP(C13,'FutureTrunkAsset- SW'!$AX$13:$BF$16,4,FALSE)","v":0},{"$f":"G13+H13","v":1413820},{"$f":"IFERROR(I13/F13,0)","v":111986.0140283708}]
[null,null,"Totals",{"$f":"SUM(D10:D12)","v":127.679},49.425380306198726,177.10438030619872,13050094,2321730.4193039667,15371824.419303967]
[null,"Transport"]
[null,{"$f":"'CatchmentDemand RoadTransport'!B8","v":0},{"$f":"'CatchmentDemand RoadTransport'!C8","v":"Beaudesert PIA"},{"$f":"IFERROR(VLOOKUP($C16,'CatchmentDemand RoadTransport'!$C$8:$J$13,2,FALSE),\"\")","v":18390},{"$f":"IFERROR(VLOOKUP($C16,'CatchmentDemand RoadTransport'!$C$8:$J$13,8,FALSE),\"\")","v":14266.387758973888},{"$f":"IFERROR(D16+E16,\"\")","v":32656.387758973888},{"$f":"HLOOKUP(C16,'ExistTrunkAsset- Trans'!$AN$11:$AS$14,4,FALSE)","v":23048881.969999999},{"$f":"HLOOKUP(C16,'FutureTrunkAsset- Trans'!$AQ$13:$AV$16,4,FALSE)","v":16430692.83685261},{"$f":"G16+H16","v":39479574.806852609},{"$f":"IFERROR(I16/F16,0)","v":1208.9388176744603}]
[null,{"$f":"'CatchmentDemand RoadTransport'!B9","v":0},{"$f":"'CatchmentDemand RoadTransport'!C9","v":"Kooralbyn PIA"},{"$f":"IFERROR(VLOOKUP($C17,'CatchmentDemand RoadTransport'!$C$8:$J$13,2,FALSE),\"\")","v":2364},{"$f":"IFERROR(VLOOKUP($C17,'CatchmentDemand RoadTransport'!$C$8:$J$13,8,FALSE),\"\")","v":528.80508014531881},{"$f":"IFERROR(D17+E17,\"\")","v":2892.8050801453187},{"$f":"HLOOKUP(C17,'ExistTrunkAsset- Trans'!$AN$11:$AS$14,4,FALSE)","v":4833194},{"$f":"HLOOKUP(C17,'FutureTrunkAsset- Trans'!$AQ$13:$AV$16,4,FALSE)","v":43647.276502300039},{"$f":"G17+H17","v":4876841.2765023001},{"$f":"IFERROR(I17/F17,0)","v":1685.8520160844416}]
[null,{"$f":"'CatchmentDemand RoadTransport'!B10","v":0},{"$f":"'CatchmentDemand RoadTransport'!C10","v":"Canungra PIA"},{"$f":"IFERROR(VLOOKUP($C18,'CatchmentDemand RoadTransport'!$C$8:$J$13,2,FALSE),\"\")","v":1908},{"$f":"IFERROR(VLOOKUP($C18,'CatchmentDemand RoadTransport'!$C$8:$J$13,8,FALSE),\"\")","v":1888.7845809418914},3796.7845809418914,{"$f":"HLOOKUP(C18,'ExistTrunkAsset- Trans'!$AN$11:$AS$14,4,FALSE)","v":1166120.48},{"$f":"HLOOKUP(C18,'FutureTrunkAsset- Trans'!$AQ$13:$AV$16,4,FALSE)","v":0},1166120.48,307.13369566801009]
[null,{"$f":"'CatchmentDemand RoadTransport'!B11","v":0},{"$f":"'CatchmentDemand RoadTransport'!C11","v":"Kalbar PIA"},{"$f":"IFERROR(VLOOKUP($C19,'CatchmentDemand RoadTransport'!$C$8:$J$13,2,FALSE),\"\")","v":1650},{"$f":"IFERROR(VLOOKUP($C19,'CatchmentDemand RoadTransport'!$C$8:$J$13,8,FALSE),\"\")","v":555.3184070337694},2205.3184070337693,{"$f":"HLOOKUP(C19,'ExistTrunkAsset- Trans'!$AN$11:$AS$14,4,FALSE)","v":1285627},{"$f":"HLOOKUP(C19,'FutureTrunkAsset- Trans'!$AQ$13:$AV$16,4,FALSE)","v":203367.53007665073},1488994.5300766507,675.18346798701077]
[null,{"$f":"'CatchmentDemand RoadTransport'!B12","v":0},{"$f":"'CatchmentDemand RoadTransport'!C12","v":"Boonah PIA"},{"$f":"IFERROR(VLOOKUP($C20,'CatchmentDemand RoadTransport'!$C$8:$J$13,2,FALSE),\"\")","v":6540},{"$f":"IFERROR(VLOOKUP($C20,'CatchmentDemand RoadTransport'!$C$8:$J$13,8,FALSE),\"\")","v":1488.436089173538},8028.4360891735378,{"$f":"HLOOKUP(C20,'ExistTrunkAsset- Trans'!$AN$11:$AS$14,4,FALSE)","v":6898685},{"$f":"HLOOKUP(C20,'FutureTrunkAsset- Trans'!$AQ$13:$AV$16,4,FALSE)","v":1583369.9354975496},8482054.9354975503,1056.5015205060577]
[null,{"$f":"'CatchmentDemand RoadTransport'!B13","v":0},{"$f":"'CatchmentDemand RoadTransport'!C13","v":"Outside priority infrastructure area (total)"},{"$f":"IFERROR(VLOOKUP($C21,'CatchmentDemand RoadTransport'!$C$8:$J$13,2,FALSE),\"\")","v":92616},{"$f":"IFERROR(VLOOKUP($C21,'CatchmentDemand RoadTransport'!$C$8:$J$13,8,FALSE),\"\")","v":4202.9318697757926},96818.931869775799,{"$f":"HLOOKUP(C21,'ExistTrunkAsset- Trans'!$AN$11:$AS$14,4,FALSE)","v":105778860},{"$f":"HLOOKUP(C21,'FutureTrunkAsset- Trans'!$AQ$13:$AV$16,4,FALSE)","v":27491667.715242155},133270527.71524215,1376.4924394589973]
[null,null,"Totals",{"$f":"SUM(D16:D21)","v":123468},22930.663786044199,146398.6637860442,143011368.44999999,45752745.294171266,188764113.74417126]
[null,"Parks and Community"]
[null,{"$f":"'CatchmentDemand-Parks & Comm'!B8","v":0},{"$f":"'CatchmentDemand-Parks & Comm'!C8","v":"Beaudesert"},{"$f":"IFERROR(VLOOKUP($C24,'CatchmentDemand-Parks & Comm'!$C$8:$J$10,2,FALSE),\"\")","v":13741},{"$f":"IFERROR(VLOOKUP($C24,'CatchmentDemand-Parks & Comm'!$C$8:$J$10,8,FALSE),\"\")","v":7720.8375983467995},{"$f":"IFERROR(D24+E24,\"\")","v":21461.837598346799},{"$f":"HLOOKUP(C24,'ExistTrunkAsset- Park'!$AE$11:$AG$14,4,FALSE)","v":7314039},{"$f":"HLOOKUP(C24,'FutureTrunkAsset- Parks'!$AK$13:$AM$16,4,FALSE)","v":20269427.961386345},{"$f":"G24+H24","v":27583466.961386345},{"$f":"IFERROR(I24/F24,0)","v":1285.2332348051639}]
[null,{"$f":"'CatchmentDemand-Parks & Comm'!B9","v":0},{"$f":"'CatchmentDemand-Parks & Comm'!C9","v":"Boonah"},{"$f":"IFERROR(VLOOKUP($C25,'CatchmentDemand-Parks & Comm'!$C$8:$J$10,2,FALSE),\"\")","v":11808},{"$f":"IFERROR(VLOOKUP($C25,'CatchmentDemand-Parks & Comm'!$C$8:$J$10,8,FALSE),\"\")","v":1229.6092654775562},{"$f":"IFERROR(D25+E25,\"\")","v":13037.609265477557},{"$f":"HLOOKUP(C25,'ExistTrunkAsset- Park'!$AE$11:$AG$14,4,FALSE)","v":6219094.9000000004},{"$f":"HLOOKUP(C25,'FutureTrunkAsset- Parks'!$AK$13:$AM$16,4,FALSE)","v":4519378.3857452404},{"$f":"G25+H25","v":10738473.285745241},{"$f":"IFERROR(I25/F25,0)","v":823.65356002651299}]
[null,{"$f":"'CatchmentDemand-Parks & Comm'!B10","v":0},{"$f":"'CatchmentDemand-Parks & Comm'!C10","v":"Tamborine - Canungra"},{"$f":"IFERROR(VLOOKUP($C26,'CatchmentDemand-Parks & Comm'!$C$8:$J$10,2,FALSE),\"\")","v":14325},{"$f":"IFERROR(VLOOKUP($C26,'CatchmentDemand-Parks & Comm'!$C$8:$J$10,8,FALSE),\"\")","v":897.18142477087997},15222.181424770881,{"$f":"HLOOKUP(C26,'ExistTrunkAsset- Park'!$AE$11:$AG$14,4,FALSE)","v":15694444},{"$f":"HLOOKUP(C26,'FutureTrunkAsset- Parks'!$AK$13:$AM$16,4,FALSE)","v":6192593.798173788},21887037.798173789,1437.8384534661545]
[null,null,"Totals",{"$f":"SUM(D24:D26)","v":39874},9847.6282885952369,49721.628288595239,29227577.899999999,30981400.145305376,60208978.045305371]

{"sheet":"CF Projections","index":14,"n_rows":56,"n_cols":25,"rows_kept":56,"cut":false,"hidden":false,"merged":[[18,1,18,2],[19,1,19,2],[1,1,1,19],[2,1,2,19],[4,1,4,24],[10,1,13,2],[14,1,16,2],[17,1,17,2]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cash flow Projections ($,000's)"]
[]
[]
[]
[null,null,null,null,null,null,"2016-06-30"]
[null,"Item","Year",null,{"$f":"YEAR","v":2014},{"$f":"E10+1","v":2015},{"$f":"F10+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Anticipated Cost (Cap X in $000)",null,"Stormwater",{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!E$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!F$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!G$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!H$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!I$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!J$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!K$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!L$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":189.76223823629934},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!M$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!N$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!O$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!P$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!Q$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":4134.3716306325978},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!R$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!S$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!T$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!U$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!V$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":1051.594054273912},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!W$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!X$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- SW'!$W$17:$W$21,'CF Projections'!Y$10,'FutureTrunkAsset- SW'!$AA$17:$AA$21)/1000","v":0}]
[null,null,null,"Transport",{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!E$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!F$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!G$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":883.63579000000004},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!H$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":3986.9248499999999},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!I$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":6429.1054467042604},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!J$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":2564.1426449472783},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!K$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":2834.6772360517789},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!L$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":1620.1699005369214},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!M$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":2157.1506884521145},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!N$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":610.65487727674304},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!O$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":4568.6163579749127},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!P$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":1647.1802423505915},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!Q$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":1135.5704321213891},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!R$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":399.06992098738476},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!S$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":189.90046898745064},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!T$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":13388.312009699541},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!U$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":9732.077628113173},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!V$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":9515.7650387164667},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!W$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":12617.761172816765},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!X$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":15365.697853271788},{"$f":"SUMIF('FutureTrunkAsset- Trans'!$V$17:$V$99,'CF Projections'!Y$10,'FutureTrunkAsset- Trans'!$Z$17:$Z$99)/1000","v":20061.726785129307}]
[null,null,null,"Parks and Community",{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!E$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!F$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!G$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":37.551000000000002},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!H$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":1152.3454999999999},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!I$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":3623.7878518293528},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!J$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":2555.4239360754682},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!K$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":3317.5465044028283},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!L$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":8518.8443557878218},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!M$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":793.25928798429914},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!N$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":806.1550732375498},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!O$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":823.90430089514314},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!P$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":801.82338581282147},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!Q$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":10691.130210220295},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!R$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":6216.1136056973746},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!S$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":9314.5923282622316},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!T$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":6578.2836543640633},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!U$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":2076.2680523165013},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!V$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":4568.6141628924115},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!W$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!X$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":0},{"$f":"SUMIF('FutureTrunkAsset- Parks'!$V$17:$V$99,'CF Projections'!Y$10,'FutureTrunkAsset- Parks'!$Z$17:$Z$99)/1000","v":0}]
[null,null,null,"Total Cost",{"$f":"SUM(E11:E13)","v":0},0,921.18679000000009,5139.2703499999998,10052.893298533614,5119.5665810227465,6152.2237404546067,10328.776494561043,2950.4099764364137,1416.8099505142927,5392.5206588700557,2449.0036281634129,15961.072272974281,6615.1835266847593,9504.4927972496826,19966.595664063603,11808.345680429675,15135.973255882789,12617.761172816765,15365.697853271788,20061.726785129307]
[null,"Anticipated Charges Revenue ($000) 100% collection",null,"Residential Charges",null,null,2006,2129,{"$f":"HLOOKUP(I10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.5","v":2530.2476961277139},{"$f":"HLOOKUP(J10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.5","v":2556.2333399669456},{"$f":"HLOOKUP(K10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.5","v":2582.4858563684061},{"$f":"HLOOKUP(L10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.5","v":2609.0079861133099},{"$f":"HLOOKUP(M10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.6","v":4311.7202388768219},{"$f":"HLOOKUP(N10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.6","v":4356.0016057300863},{"$f":"HLOOKUP(O10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.6","v":4400.7377422209356},{"$f":"HLOOKUP(P10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.6","v":4445.9333188335449},{"$f":"HLOOKUP(Q10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.6","v":4491.5930540179643},{"$f":"HLOOKUP(R10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":4821.6776485602595},{"$f":"HLOOKUP(S10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":4871.1962780109725},{"$f":"HLOOKUP(T10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":4921.2234637861457},{"$f":"HLOOKUP(U10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":4971.7644287592293},{"$f":"HLOOKUP(V10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":5022.8244494425871},{"$f":"HLOOKUP(W10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":0},{"$f":"HLOOKUP(X10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":0},{"$f":"HLOOKUP(Y10,'Anticipated Gwth-Resi'!$AB$73:$AX$74,2,FALSE)/1000*0.65","v":0}]
[null,null,null,"Comm/Ind Charges",null,null,null,null,{"$f":"HLOOKUP(I10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.5","v":83.175205185894299},{"$f":"HLOOKUP(J10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.5","v":84.02941454315345},{"$f":"HLOOKUP(K10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.5","v":273.98289095792677},{"$f":"HLOOKUP(L10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.5","v":276.79669524806468},{"$f":"HLOOKUP(M10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.6","v":335.56727676991483},{"$f":"HLOOKUP(N10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.6","v":339.01355270234171},{"$f":"HLOOKUP(O10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.6","v":342.49522188859481},{"$f":"HLOOKUP(P10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.6","v":460.31253559591551},{"$f":"HLOOKUP(Q10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.6","v":465.03994533648586},{"$f":"HLOOKUP(R10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":508.96723103968236},{"$f":"HLOOKUP(S10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":514.19432450245984},{"$f":"HLOOKUP(T10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":519.4751002151005},{"$f":"HLOOKUP(U10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":624.92782847687613},{"$f":"HLOOKUP(V10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":631.34583727533334},{"$f":"HLOOKUP(W10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":637.82975902415126},{"$f":"HLOOKUP(X10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":644.38027064932919},{"$f":"HLOOKUP(Y10,'Anticipated Gwth-NonRes'!$AF$84:$BL$85,2,FALSE)/1000*0.65","v":650.99805602889785}]
[null,null,null,"Total revenue",{"$f":"SUM(E15:E16)","v":0},{"$f":"SUM(F15:F16)","v":0},{"$f":"SUM(G15:G16)","v":2006},2129,2613.4229013136082,2640.2627545100991,2856.468747326333,2885.8046813613746,4647.2875156467371,4695.0151584324285,4743.2329641095303,4906.2458544294605,4956.6329993544505,5330.6448795999422,5385.390602513432,5440.6985640012463,5596.6922572361054,5654.1702867179201,637.82975902415126,644.38027064932919,650.99805602889785]
[null,"Other Revenue - Roads & Bridges anticipated grants ($000)",null,null,null,null,0,0,2979,2212,1905,1987,1462,1462,2212,1462,1462,1462,1462,1462,1462,1462,1500,1500,1500]
[null,"Annual CF ($000)",null,null,{"$f":"E17-E14","v":0},{"$f":"F17-F14","v":0},{"$f":"G17-G14+G18","v":1084.8132099999998},-3010.2703499999998,-4460.4703972200059,-267.30382651264745,-1390.7549931282738,-5455.9718131996688,3158.8775392103234,4740.2052079181358,1562.7123052394745,3919.2422262660475,-9542.4392736198315,177.46135291518294,-2657.1021947362506,-13063.897100062357,-4749.6534231935693,-8019.8029691648699,{"$f":"W17-W14","v":-11979.931413792614},{"$f":"X17-X14","v":-14721.317582622458},{"$f":"Y17-Y14","v":-19410.72872910041}]
[null,"Cumulative CF ($000",null,null,null,null,{"$f":"F20+G19","v":1084.8132099999998},-1925.45714,-6385.9275372200063,-6653.2313637326533,-8043.9863568609271,-13499.958170060596,-10341.080630850272,-5600.8754229321366,-4038.1631176926621,-118.92089142661462,-9661.3601650464461,-9483.8988121312632,-12141.001006867515,-25204.898106929872,-29954.551530123441,-37974.354499288311,-49954.285913080923,-64675.603495703384,-84086.332224803802]
[null,null,null,"NPV Cost",null,null,{"$f":"E14+NPV(WACC,F14:Y14)","v":77024.92822513073}]
[null,null,null,"NPV Revenue",null,null,{"$f":"E17+NPV(WACC,F17:V17)","v":33617.391094236496}]
[null,null,null,"NPV Annual Cashflow",null,null,{"$f":"NPV(WACC,E19:Y19)","v":-27686.536768784877}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Other Revenue source includes 25% Bridge grant funding, R2R $742,000 & TIDS $720,000 annual funding"]

{"sheet":"Unit Rates-Parks&Comm","index":15,"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,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Land for Parks and Community Facilities"]
["Return to Unit Rates Sheet"]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Embellishments",null,null,"Site/ Condition Allowances",null,null,null,"Project Owners Cost"]
[]
[null,"Parksunitrate1",null,null,"Parkssitecond",null,null,null,"Parkprojcost"]
[]
[null,"Item","Rate per Park Type",null,"Location/Condition type","Multiplier",null,null,"Term","%"]

{"sheet":"Unit Rates-Trans","index":16,"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,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
["Return to Unit Rates Sheet",null,"Transport"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","Road Asset Type 1",null,"Asset Type 2:","Road Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"RoadUnitrates1",null,null,"RoadUnitrates2",null,null,"Roadsitecond",null,null,"Roadprojcost"]
[]
[null,"Diameter","Rate/m or unit",null,"Diameter","Rate/m or unit",null,"Location/Condition type","Multiplier",null,"Term","%"]

{"sheet":"Unit Rates-SW","index":17,"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,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Stormwater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","SW Asset Type 1",null,"Asset Type 2:","SW Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"SWUnitrates1",null,null,"SWUnitrates2",null,null,"SWsitecond",null,null,"Swprojcost"]
[]
[null,"Item","Rate/unit or m",null,"Item","Rate/m or rate/item",null,"Location/Condition type","Multiplier",null,"Term","%"]

{"sheet":"Unit Rates-Land","index":18,"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,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Land Costs"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Option 1 - Generic Land Cost"]
[]
[null,"Unit Cost of Land ($/m2)","Landcst"]
[]
[]
[null,"Option 2 - Land Cost (by Location)",null,null,null,null,"Option 2 - Land Cost (by Type)"]
[]
[null,"Landcst2",null,null,null,null,"Landcst2"]
[]
[null,"Location","Cost of Land (per m2)",null,null,null,"Landuse type","Cost of Land (per m2)"]

{"sheet":"Anticipated Gwth-Resi","index":19,"n_rows":93,"n_cols":50,"rows_kept":93,"cut":false,"hidden":false,"merged":[[7,9,8,9],[7,2,8,2],[7,1,8,1],[7,3,7,7],[89,1,91,1],[83,1,85,1],[86,1,88,1],[57,1,60,1],[41,1,44,1],[45,1,48,1],[1,1,1,9],[2,1,2,9],[74,1,76,1],[77,1,79,1],[80,1,82,1],[65,1,68,1],[61,1,64,1],[49,1,52,1],[53,1,56,1],[33,1,36,1],[17,1,20,1],[29,1,32,1],[21,1,24,1],[25,1,28,1],[9,1,12,1],[13,1,16,1]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Anticipated Growth - Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, dwelling data needs to be entered in the detailed table (rows 66-114))"]
[]
[null,"LGIP Table 3.1.4—Existing and projected residential dwellings (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected residential dwellings",null,null,null,null,null,"Levied Charges"]
[null,null,null,2014,2016,{"$f":"E9+5","v":2021},{"$f":"F9+5","v":2026},{"$f":"G9+5","v":2031}]
[null,"Beaudesert PIA","Single Dwelling",2325,2389,3590,5301,6881,null,12600]
[null,null,"Multiple Dwelling",726,778,926,1046,1070,null,9000]
[null,null,"Other Dwelling",14,14,14,14,14,null,6200]
[null,null,"Total",3065,3181,{"$f":"SUM(F10:F12)","v":4530},{"$f":"SUM(G10:G12)","v":6361},7965]
[null,"Kooralbyn PIA","Single Dwelling",5,17,47,157,157,null,12600]
[null,null,"Multiple Dwelling",388,388,388,388,434,null,9000]
[null,null,"Other Dwelling",1,1,1,1,1,null,6200]
[null,null,"Total",394,406,436,546,592]
[null,"Canungra PIA","Single Dwelling",275,331,477,647,889,null,12600]
[null,null,"Multiple Dwelling",39,39,39,39,39,null,9000]
[null,null,"Other Dwelling",4,4,4,4,4,null,6200]
[null,null,"Total",318,374,520,690,{"$f":"SUM(H18:H20)","v":932}]
[null,"Kalbar PIA","Single Dwelling",273,292,387,419,443,null,12600]
[null,null,"Multiple Dwelling",0,0,0,0,0,null,9000]
[null,null,"Other Dwelling",2,2,2,2,2,null,6200]
[null,null,"Total",275,294,389,421,445]
[null,"Boonah PIA","Single Dwelling",1022,1028,1185,1373,1493,null,12600]
[null,null,"Multiple Dwelling",61,61,61,61,61,null,9000]
[null,null,"Other Dwelling",7,7,7,7,7,null,6200]
[null,null,"Total",1090,1096,1253,1441,1561]
[null,"Outside priority infrastructure area (total)","Single Dwelling",10736,10736,10929,11242,11803,null,12600]
[null,null,"Multiple Dwelling",428,428,428,452,452,null,9000]
[null,null,"Other Dwelling",413,413,413,415,416,null,6200]
[null,null,"Total",11577,11577,11770,{"$f":"SUM(G30:G32)","v":12109},{"$f":"SUM(H30:H32)","v":12671}]
[null,"Scenic Rim Regional Council","Single Dwelling",{"$f":"D10+D14+D18+D22+D26+D30","v":14636},14793,16615,19139,21666]
[null,null,"Multiple Dwelling",1642,1694,1842,1986,2056]
[null,null,"Other Dwelling",441,441,441,443,444]
[null,null,"Total",{"$f":"SUM(D34:D36)","v":16719},{"$f":"SUM(E34:E36)","v":16928},18898,21568,24166]
[]
[]
[]
[null,"Projection area","LGIP development type",2014,2015,{"$f":"E41+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"Y41+1","v":2036}]
[null,{"$f":"B10","v":"Beaudesert PIA"},"Single Dwelling"]
[null,null,"Multiple Dwelling"]
[null,null,"Other Dwelling"]
[null,null,"Total"]
[null,{"$f":"B14","v":"Kooralbyn PIA"},"Single Dwelling"]
[null,null,"Multiple Dwelling"]
[null,null,"Other Dwelling"]
[null,null,"Total"]
[null,{"$f":"B18","v":"Canungra PIA"},"Single Dwelling"]
[null,null,"Multiple Dwelling"]
[null,null,"Other Dwelling"]
[null,null,"Total"]
[null,{"$f":"B22","v":"Kalbar PIA"},"Single Dwelling"]
[null,null,"Multiple Dwelling"]
[null,null,"Other Dwelling"]
[null,null,"Total"]
[null,{"$f":"B26","v":"Boonah PIA"},"Single Dwelling"]
[null,null,"Multiple Dwelling"]
[null,null,"Other Dwelling"]
[null,null,"Total"]
[null,{"$f":"B30","v":"Outside priority infrastructure area (total)"},"Single Dwelling"]
[null,null,"Multiple Dwelling"]
[null,null,"Other Dwelling"]
[null,null,"Total"]
[null,{"$f":"B34","v":"Scenic Rim Regional Council"},"Single Dwelling",{"$f":"D42+D46+D50+D54+D58+D62","v":0},{"$f":"E42+E46+E50+E54+E58+E62","v":0},{"$f":"F42+F46+F50+F54+F58+F62","v":0},{"$f":"G42+G46+G50+G54+G58+G62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Multiple Dwelling",{"$f":"D43+D47+D51+D55+D59+D63","v":0},0,{"$f":"F43+F47+F51+F55+F59+F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Dwelling",0,0,{"$f":"F44+F48+F52+F56+F60+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",0,0,{"$f":"F45+F49+F53+F57+F61+F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Charges Revenue - Residential"]
[null,"Projection area","LGIP development type",2014,2015,{"$f":"E73+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"Y73+1","v":2036},null,{"$f":"D73","v":2014},{"$f":"AB73+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"AV73+1","v":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,{"$f":"SUM(AC75:AC92)","v":1235661.237},1248351.4779039901,5009052.4238623604,5060495.3922554273,5112466.6799338907,5164971.7127368124,5218015.9722266197,7186200.3981280364,7260002.6762168109,7334562.9037015596,7409888.8647225751,7485988.423363274,7417965.6131696291,7494148.1200168813,7571113.0212094551,7648868.3519372754,7727422.2299116729,0,0,0,0,0]
[null,{"$f":"B42","v":"Beaudesert PIA"},"Single Dwelling",{"$f":"D42","v":0},{"$f":"IF(E42=\"\",(($E10-$D10)/2)*((1+ICSInf)^(E$73-YEAR)),E42)","v":32.32864},32.660655132800002,{"$f":"IF(G42=\"\",(($F10-$E10)/5)*((1+ICSInf)^(G$73-YEAR)),G42)","v":247.67682595798524},250.22046696057376,252.79023115625887,255.38638683023365,258.00920502298015,{"$f":"IF(L42=\"\",(($G10-$F10)/5)*((1+ICSInf)^(L$73-YEAR)),L42)","v":371.34677752265333},375.16050892781095,379.01340735449963,382.90587504803034,386.83831838477357,{"$f":"IF(Q42=\"\",(($H10-$G10)/5)*((1+ICSInf)^(Q$73-YEAR)),Q42)","v":360.88931251025406},364.59564574973439,368.34004303158417,372.12289527351857,375.9445974079776,{"$f":"V42*((1+ICSInf)^(V$73-YEAR))","v":0},0,0,0,0,null,null,{"$f":"E75*$J10","v":407340.864},411524.25467328005,3120728.007070614,3152777.8837032295,3185156.9125688616,3217868.4740609438,3250915.9832895501,4678969.3967854315,4727022.4124904182,4775568.9326666957,{"$f":"O75*$J10","v":4824614.0256051822},4874162.8116481472,4547205.3376292009,4593905.1364466529,4641084.5421979604,4688748.480446334,4736901.9273405178,0,0,0,{"$f":"Y75*$J10","v":0},0]
[null,null,"Multiple Dwelling",{"$f":"D43","v":0},26.267019999999999,26.536782295400002,30.521374056437818,30.834828567997437,31.151502257390771,31.471428185574176,31.79463975304002,26.044192462138167,26.311666318724324,26.581887131817627,26.85488311266139,27.130682762228425,5.4818629748393022,5.538161707590902,5.5950386283278606,5.6524996750407874,5.7105508467034563,0,0,0,0,0,null,null,236403.18,238831.04065860002,274692.36650794034,277513.45711197692,280363.52031651692,283242.85367016756,286151.75777736015,234397.73215924349,236804.99686851891,239236.98418635863,241693.94801395253,244176.14486005582,49336.766773553718,49843.455368318115,50355.347654950747,50872.497075367086,51394.957620331108,0,0,0,0,0]
[null,null,"Other Dwelling",{"$f":"D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B46","v":"Kooralbyn PIA"},"Single Dwelling",{"$f":"D46","v":0},{"$f":"IF(E46=\"\",(($E14-$D14)/2)*((1+ICSInf)^(E$73-YEAR)),E46)","v":6.0616199999999996},6.1238728374000004,{"$f":"IF(G46=\"\",(($F14-$E14)/5)*((1+ICSInf)^(G$73-YEAR)),G46)","v":6.186765011440098},6.2503030881075876,6.3144937008224531,6.3793435511298995,6.4448594094000038,{"$f":"IF(L46=\"\",(($G14-$F14)/5)*((1+ICSInf)^(L$73-YEAR)),L46)","v":23.87384309029332},24.119027458830629,24.366729870832824,24.616976186606273,24.86979253204272,{"$f":"IF(Q46=\"\",(($H14-$G14)/5)*((1+ICSInf)^(Q$73-YEAR)),Q46)","v":0},0,0,0,0,{"$f":"V46*((1+ICSInf)^(V$73-YEAR))","v":0},0,0,0,0,null,null,{"$f":"E78*$J14","v":76376.411999999997},77160.79775124001,77953.239144145235,78753.818910155605,79562.620630362915,80379.728744236738,81205.228558440052,300810.42293769581,303899.74598126591,307020.79637249355,{"$f":"O78*$J14","v":310173.89995123906},313359.38590373826,0,0,0,0,0,0,0,0,{"$f":"Y78*$J14","v":0},0]
[null,null,"Multiple Dwelling",{"$f":"D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10.506904035108663,10.614809939549229,10.723824037628399,10.833957710494843,10.945222456181625,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,94562.136315977972,95533.289455943057,96514.416338655588,97505.619394453592,98507.00210563463,0,0,0,0,0]
[null,null,"Other Dwelling",{"$f":"D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B50","v":"Canungra PIA"},"Single Dwelling",{"$f":"D50","v":0},{"$f":"IF(E50=\"\",(($E18-$D18)/2)*((1+ICSInf)^(E$73-YEAR)),E50)","v":28.287559999999999},28.578073241200002,{"$f":"IF(G50=\"\",(($F18-$E18)/5)*((1+ICSInf)^(G$73-YEAR)),G50)","v":30.108923055675142},30.418141695456928,30.730536010669272,31.046138615498844,31.364982459080018,{"$f":"IF(L50=\"\",(($G18-$F18)/5)*((1+ICSInf)^(L$73-YEAR)),L50)","v":36.895939321362405},37.27486061819279,37.657673436741639,38.044417742936972,38.435133913156932,{"$f":"IF(Q50=\"\",(($H18-$G18)/5)*((1+ICSInf)^(Q$73-YEAR)),Q50)","v":55.275451662962965},55.843130551541591,56.416639502305927,56.996038389994609,57.581387704259853,{"$f":"V50*((1+ICSInf)^(V$73-YEAR))","v":0},0,0,0,0,null,null,{"$f":"E81*$J18","v":356423.25599999999},360083.72283912002,379372.43050150678,383268.58536275727,387204.75373443286,391181.34655528545,395198.77898440824,464888.8354491663,469663.24378922913,474486.68530294468,{"$f":"O81*$J18","v":479359.66356100584},484282.68730577733,696470.6909533334,703623.44494942401,710849.65772905468,718150.08371393208,725525.48507367412,0,0,0,{"$f":"Y81*$J18","v":0},0]
[null,null,"Multiple Dwelling",{"$f":"D51","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Dwelling",{"$f":"D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B54","v":"Kalbar PIA"},"Single Dwelling",{"$f":"D54","v":0},{"$f":"IF(E54=\"\",(($E22-$D22)/2)*((1+ICSInf)^(E$73-YEAR)),E54)","v":9.5975649999999995},9.6961319925500007,{"$f":"IF(G54=\"\",(($F22-$E22)/5)*((1+ICSInf)^(G$73-YEAR)),G54)","v":19.591422536226979},19.792626445674028,19.995896719271101,20.201254578578016,20.408721463100012,{"$f":"IF(L54=\"\",(($G22-$F22)/5)*((1+ICSInf)^(L$73-YEAR)),L54)","v":6.9451179899035118},7.0164443516598203,7.0885032351513679,7.1613021633763712,7.2348487365942464,{"$f":"IF(Q54=\"\",(($H22-$G22)/5)*((1+ICSInf)^(Q$73-YEAR)),Q54)","v":5.4818629748393022},5.538161707590902,5.5950386283278606,5.6524996750407874,5.7105508467034563,{"$f":"V54*((1+ICSInf)^(V$73-YEAR))","v":0},0,0,0,0,null,null,{"$f":"E84*$J22","v":120929.31899999999},122171.26310613001,246851.92395645994,249387.09321549276,251948.29866281588,254535.80769008299,257149.89043506014,87508.486672784245,88407.198830913738,89315.140762907235,{"$f":"O84*$J22","v":90232.407258542284},91159.094081087504,69071.473482975212,69780.837515645369,70497.486716931046,71221.495905513919,71952.940668463547,0,0,0,{"$f":"Y84*$J22","v":0},0]
[null,null,"Multiple Dwelling",{"$f":"D55","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Dwelling",{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B58","v":"Boonah PIA"},"Single Dwelling",{"$f":"D58","v":0},{"$f":"IF(E58=\"\",(($E26-$D26)/2)*((1+ICSInf)^(E$73-YEAR)),E58)","v":3.0308099999999998},3.0619364187000002,{"$f":"IF(G58=\"\",(($F26-$E26)/5)*((1+ICSInf)^(G$73-YEAR)),G58)","v":32.377403559869848},32.709919494429712,33.045850367637506,33.385231250913144,33.728097575860019,{"$f":"IF(L58=\"\",(($G26-$F26)/5)*((1+ICSInf)^(L$73-YEAR)),L58)","v":40.802568190683132},41.221610566001445,41.644956506514283,42.072650209836183,42.504736327491194,{"$f":"IF(Q58=\"\",(($H26-$G26)/5)*((1+ICSInf)^(Q$73-YEAR)),Q58)","v":27.409314874196511},27.69080853795451,27.975193141639302,28.26249837520394,28.552754233517284,{"$f":"V58*((1+ICSInf)^(V$73-YEAR))","v":0},0,0,0,0,null,null,{"$f":"E87*$J26","v":38188.205999999998},38580.398875620005,407955.2848543601,412144.98562981439,416377.71463223256,420653.91376150562,424974.02945583622,514112.35920260748,519392.29313161818,524726.45198208001,{"$f":"O87*$J26","v":530115.39264393586},535559.67772638903,345357.36741487606,348904.18757822685,352487.43358465523,356107.47952756967,359764.70334231778,0,0,0,{"$f":"Y87*$J26","v":0},0]
[null,null,"Multiple Dwelling",{"$f":"D59","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Dwelling",{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"Outside priority infrastructure area (total)"},"Single Dwelling",{"$f":"D62","v":0},{"$f":"IF(E62=\"\",(($E30-$D30)/2)*((1+ICSInf)^(E$73-YEAR)),E62)","v":0},{"$f":"IF(F62=\"\",(($E30-$D30)/2)*((1+ICSInf)^(F$73-YEAR)),F62)","v":0},{"$f":"IF(G62=\"\",(($F30-$E30)/5)*((1+ICSInf)^(G$73-YEAR)),G62)","v":39.801521573597967},40.21028320015882,40.623242808624447,41.040443512269022,41.461928867140024,{"$f":"IF(L62=\"\",(($G30-$F30)/5)*((1+ICSInf)^(L$73-YEAR)),L62)","v":67.931935338743713},68.629596314672611,69.334422268824312,70.046486785525133,70.765864204812473,{"$f":"IF(Q62=\"\",(($H30-$G30)/5)*((1+ICSInf)^(Q$73-YEAR)),Q62)","v":128.13854703686869},129.45452991493732,130.78402793716376,132.12717990407842,133.48412604169332,{"$f":"V62*((1+ICSInf)^(V$73-YEAR))","v":0},0,0,0,0,null,null,{"$f":"E90*$J30","v":0},0,501499.17182733439,506649.56832200114,511852.85938866803,517109.58825458965,522420.30372596433,855942.38526817074,864732.91356487491,873613.72058718628,{"$f":"O90*$J30","v":882585.73349761672},891649.88898063719,1614545.6926645455,1631127.0769282102,1647878.7520082633,1664802.4667913881,1681899.9881253357,0,0,0,{"$f":"Y90*$J30","v":0},0]
[null,null,"Multiple Dwelling",{"$f":"D63","v":0},0,0,0,0,0,0,0,5.208838492427633,5.262333263744865,5.3163774263635251,5.3709766225322779,5.4261365524456844,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,46879.546431848699,47360.999373703788,47847.396837271728,48338.789602790501,48835.228972011158,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Dwelling",{"$f":"D64","v":0},0,0,0,0,0,0,0,0.43406987436896949,0.43852777197873877,0.4430314521969605,0.4475813852110232,0.4521780460371404,0.22841095728497096,0.23075673781628758,0.23312660951366088,0.23552081979336617,0.23793961861264404,0,0,0,0,0,null,null,0,0,0,0,0,0,0,2691.2332210876107,2718.8721862681805,2746.795003621155,2775.004588308344,2803.5038854302707,1416.1479351668199,1430.691774460983,1445.3849789846975,1460.2290827188704,1475.225635398393,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V75:V92)","v":0},0,0,0,0]

{"sheet":"Anticipated Gwth-NonRes","index":20,"n_rows":106,"n_cols":64,"rows_kept":106,"cut":false,"hidden":false,"merged":[[99,1,105,1],[63,1,68,1],[92,1,98,1],[1,1,1,9],[2,1,2,9],[69,1,74,1],[75,1,80,1],[85,1,91,1],[30,1,36,1],[39,1,44,1],[45,1,50,1],[51,1,56,1],[57,1,62,1],[7,1,8,1],[7,2,8,2],[7,3,7,7],[7,9,8,9],[9,1,15,1],[16,1,22,1],[23,1,29,1]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Anticipated Growth - Non Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, Non residential floor space needs to be entered in the detailed table (rows 93-164))"]
[]
[null,"LGIP Table 3.1.5—Existing and projected non-residential floor space (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected non - residential floor space (Ha)",null,null,null,null,null,"Levied Charges"]
[null,null,null,2014,{"$f":"D9+2","v":2016},{"$f":"E9+5","v":2021},{"$f":"F9+5","v":2026},{"$f":"G9+5","v":2031}]
[null,"Beaudesert SA2","Commercial",13833,14085,15390,18450,20790,null,93.5]
[null,null,"Community Purposes ",58050,60956,72237,92352,112996,null,46.75]
[null,null,"Industrial",130264,131963,162328,207870,255011,null,17]
[null,null,"Retail",58521,60848,72107,95403,119673,null,127.5]
[null,null,"Rural",630,609,655,751,742,null,17]
[null,null,"Other",3840,4080,4320,4680,4920,null,17]
[null,null,"Total",265139,272541,327037,419506,514132]
[null,"Boonah SA2","Commercial",9333,9495,9045,7695,7020,null,93.5]
[null,null,"Community Purposes ",21937,22998,24825,22617,21991,null,46.75]
[null,null,"Industrial",112773,109093,104151,94363,89846,null,17]
[null,null,"Retail",37935,39484,40448,38010,36769,null,127.5]
[null,null,"Rural",779,742,636,530,511,null,17]
[null,null,"Other",576,480,480,360,360,null,17]
[null,null,"Total",183333,182292,179585,163575,156497]
[null,"Tamborine - Canungra SA2","Commercial",9702,9810,9540,8505,7920,null,93.5]
[null,null,"Community Purposes ",31173,31261,29954,27372,24874,null,46.75]
[null,null,"Industrial",59910,56142,53909,48592,47276,null,17]
[null,null,"Retail",60005,61301,61409,57250,53482,null,127.5]
[null,null,"Rural",218,200,190,166,165,null,17]
[null,null,"Other",1080,840,840,720,720,null,17]
[null,null,"Total",162088,159554,155842,142605,134437]
[null,"Scenic Rim Regional Council","Commercial",32868,33390,33975,34650,35730]
[null,null,"Community Purposes ",111161,115215,127016,142341,159861]
[null,null,"Industrial",302947,297198,320388,350825,392133]
[null,null,"Retail",156461,161633,173964,190663,209924]
[null,null,"Rural",1627,1551,1481,1447,1418]
[null,null,"Other",5496,5400,5640,5760,6000]
[null,null,"Total",610560,614387,662464,725686,805066]
[]
[null,"Projection area","LGIP development type",{"$f":"D9","v":2014},{"$f":"D39+1","v":2015},{"$f":"E39+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"Y39+1","v":2036},2037,2038,2039]
[null,{"$f":"B10","v":"Beaudesert SA2"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B17","v":"Boonah SA2"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B24","v":"Tamborine - Canungra SA2"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B31","v":"Scenic Rim Regional Council"},null,{"$f":"D40+D46+D52+D58+D64+D70","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]
[null,null,null,{"$f":"D41+D47+D53+D59+D65+D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D42+D48+D54+D60+D66+D72","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]
[null,null,null,{"$f":"D43+D49+D55+D61+D67+D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D44+D50+D56+D62+D68+D74","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]
[null,null,"Total",{"$f":"SUM(D76:D80)","v":0},{"$f":"SUM(E76:E80)","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]
[]
[null,null,null,null,null,null,null,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",{"$f":"D39","v":2014},{"$f":"D84+1","v":2015},{"$f":"E84+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"Y84+1","v":2036},2037,2038,2039,null,null,{"$f":"D84","v":2014},{"$f":"AF84+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"AZ84+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"BJ84+1","v":2045},{"$f":"BK84+1","v":2046}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG86:AG107)","v":161328.6524355},162985.49769601261,164659.35875735071,166350.4103717886,168058.82908630691,547965.7819158535,553593.3904961294,559278.79461652471,565022.58783723623,570825.36981432477,767187.55932652589,775066.57556080981,783026.50929181906,791068.19154224591,799192.46186938544,961427.42842596327,971301.28811589745,981276.55234484805,991354.26253742957,1001535.4708136891,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B40","v":"Beaudesert SA2"},"Commercial",{"$f":"D10","v":13833},{"$f":"IF(E40=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$84-YEAR)),E40)","v":50.917608000000001},51.440531834160005,51.968826096096819,52.502545940103737,53.041747086908607,{"$f":"IF(J40=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$84-YEAR)),J40)","v":277.50144447415067},280.35138430890015,283.23059302575257,286.13937121612702,289.07802255851669,{"$f":"IF(O40=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$84-YEAR)),O40)","v":684.79951937286546},691.83241043682483,698.93752929201105,706.11561771784,713.36742511180228,{"$f":"IF(T40=\"\",(($H10-$G10)/5)*((1+ICSInf)^(T$84-YEAR)),T40)","v":551.11871831647682},556.77870755358708,562.49682488016242,568.27366727168169,574.10983783456186,{"$f":"Y40*((1+ICSInf)^(Y$84-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E86*$J10","v":4760.7963479999999},4809.6897264939607,4859.0852399850528,4908.9880453996993,4959.4033526259545,25946.38505833309,26212.854432882163,26482.060447907865,26754.031208707875,27028.795109221312,{"$f":"O86*$J10","v":64028.755061362921},64686.330375843121,65350.658988803036,66021.810256618046,66699.85424795351,51529.600162590585,52058.809156260395,52593.453126295186,53133.587889902235,53679.26983753153,{"$f":"Y86*$J10","v":0},0,0,0,0,{"$f":"#REF!*$J10","v":{"$error":"#REF!"}},{"$f":"#REF!*$J10","v":{"$error":"#REF!"}},{"$f":"#REF!*$J10","v":{"$error":"#REF!"}},{"$f":"#REF!*$J10","v":{"$error":"#REF!"}},{"$f":"#REF!*$J10","v":{"$error":"#REF!"}},{"$f":"#REF!*$J10","v":{"$error":"#REF!"}},{"$f":"#REF!*$J10","v":{"$error":"#REF!"}}]
[null,null,"Community Purposes ",58050,587.16892400000006,593.19914884948014,599.29130410816424,605.44602580135506,611.663956486335,2398.8458200098798,2423.4819665813811,2448.371126378172,2473.5158978460754,2498.9189061169554,4501.5497817598653,4547.7806980185396,4594.4864057871901,4641.6717811746248,4689.3417503672881,4862.0918038142518,4912.0254866394234,4962.4719883872103,5013.4365757079468,5064.9245693404682,0,0,0,0,0,null,null,null,27450.147197000002,27732.060208713196,28016.86846705668,28304.601706213351,28595.28996573616,112146.04208546189,113297.78193767957,114461.35015817954,115636.86822430402,116824.45886096767,210447.4522972737,212608.74763236672,214792.23947055114,216998.15576991372,219226.72682967072,227302.79182831626,229637.19150039303,231995.56545710209,234378.1599143465,236785.22361666689,0,0,0,0,0,{"$f":"#REF!*$J11","v":{"$error":"#REF!"}},{"$f":"#REF!*$J11","v":{"$error":"#REF!"}},{"$f":"#REF!*$J11","v":{"$error":"#REF!"}},{"$f":"#REF!*$J11","v":{"$error":"#REF!"}},{"$f":"#REF!*$J11","v":{"$error":"#REF!"}},{"$f":"#REF!*$J11","v":{"$error":"#REF!"}},{"$f":"#REF!*$J11","v":{"$error":"#REF!"}}]
[null,null,"Industrial",130264,343.28974600000004,346.81533169142006,350.37712514789092,353.97549822315978,357.6108265899116,6456.9588976686473,6523.2718655477038,6590.2658676068786,6657.9478980672011,6726.3250229803516,10191.875722640209,10296.546286311723,10402.291816672147,10509.123353629369,10617.052050471142,11102.686965879075,11216.711561018654,11331.907188750314,11448.28587557878,11565.859771520976,0,0,0,0,0,null,null,null,5835.925682000001,5895.8606387541413,5956.4111275141458,6017.5834697937162,6079.3840520284975,109768.30126036701,110895.62171431097,112034.51974931694,113185.11426714242,114347.52539066598,173261.88728488353,175041.28686729929,176838.96088342648,178655.09701169928,180489.88485800941,188745.67841994428,190684.09653731712,192642.42220875534,194620.85988483927,196619.6161158566,0,0,0,0,0,{"$f":"#REF!*$J12","v":{"$error":"#REF!"}},{"$f":"#REF!*$J12","v":{"$error":"#REF!"}},{"$f":"#REF!*$J12","v":{"$error":"#REF!"}},{"$f":"#REF!*$J12","v":{"$error":"#REF!"}},{"$f":"#REF!*$J12","v":{"$error":"#REF!"}},{"$f":"#REF!*$J12","v":{"$error":"#REF!"}},{"$f":"#REF!*$J12","v":{"$error":"#REF!"}}]
[null,null,"Retail",58521,470.17965799999996,475.00840308765999,479.88673938737026,484.81517620087857,489.79422806046159,2394.1676347390517,2418.7557363478218,2443.5963577601137,2468.6920923543098,2494.0455601427889,5213.4279749379975,5266.969880240611,5321.0616609106828,5375.7089641682351,5430.9174952302437,5716.0902963849967,5774.7945437288708,5834.1016836929666,5894.0179079844929,5954.5494718994942,0,0,0,0,0,null,null,null,59947.906394999998,60563.571393676648,61185.55927188971,61813.934965612018,62448.764077708853,305256.37342922908,308391.35638434725,311558.53561441449,314758.24177517451,317990.80891820556,664712.06680459471,671538.65973067796,678435.36176611204,685402.89293144993,692441.98064185609,728801.51278908702,736286.304325431,743847.96467085322,751487.28326802282,759205.05766718555,0,0,0,0,0,{"$f":"#REF!*$J13","v":{"$error":"#REF!"}},{"$f":"#REF!*$J13","v":{"$error":"#REF!"}},{"$f":"#REF!*$J13","v":{"$error":"#REF!"}},{"$f":"#REF!*$J13","v":{"$error":"#REF!"}},{"$f":"#REF!*$J13","v":{"$error":"#REF!"}},{"$f":"#REF!*$J13","v":{"$error":"#REF!"}},{"$f":"#REF!*$J13","v":{"$error":"#REF!"}}]
[null,null,"Rural",630]
[null,null,"Other",3840,{"$f":"IF(E44=\"\",(($E15-$D15)/5)*((1+ICSInf)^(E$84-YEAR)),E44)","v":48.492959999999997},{"$f":"IF(F44=\"\",(($E15-$D15)/5)*((1+ICSInf)^(F$84-YEAR)),F44)","v":48.990982699200003},{"$f":"IF(G44=\"\",(($E15-$D15)/5)*((1+ICSInf)^(G$84-YEAR)),G44)","v":49.494120091520784},{"$f":"IF(H44=\"\",(($E15-$D15)/5)*((1+ICSInf)^(H$84-YEAR)),H44)","v":50.002424704860701},{"$f":"IF(I44=\"\",(($E15-$D15)/5)*((1+ICSInf)^(I$84-YEAR)),I44)","v":50.515949606579625},{"$f":"IF(J44=\"\",(($F15-$E15)/5)*((1+ICSInf)^(J$84-YEAR)),J44)","v":51.034748409039196},{"$f":"IF(K44=\"\",(($F15-$E15)/5)*((1+ICSInf)^(K$84-YEAR)),K44)","v":51.55887527520003},{"$f":"IF(L44=\"\",(($F15-$E15)/5)*((1+ICSInf)^(L$84-YEAR)),L44)","v":52.088384924276333},{"$f":"IF(M44=\"\",(($F15-$E15)/5)*((1+ICSInf)^(M$84-YEAR)),M44)","v":52.623332637448648},{"$f":"IF(N44=\"\",(($F15-$E15)/5)*((1+ICSInf)^(N$84-YEAR)),N44)","v":53.163774263635254},{"$f":"IF(O44=\"\",(($G15-$F15)/5)*((1+ICSInf)^(O$84-YEAR)),O44)","v":80.564649337984179},{"$f":"IF(P44=\"\",(($G15-$F15)/5)*((1+ICSInf)^(P$84-YEAR)),P44)","v":81.392048286685267},{"$f":"IF(Q44=\"\",(($G15-$F15)/5)*((1+ICSInf)^(Q$84-YEAR)),Q44)","v":82.227944622589533},{"$f":"IF(R44=\"\",(($G15-$F15)/5)*((1+ICSInf)^(R$84-YEAR)),R44)","v":83.07242561386353},{"$f":"IF(S44=\"\",(($G15-$F15)/5)*((1+ICSInf)^(S$84-YEAR)),S44)","v":83.925579424917913},{"$f":"IF(T44=\"\",(($H15-$G15)/5)*((1+ICSInf)^(T$84-YEAR)),T44)","v":56.52499675040788},{"$f":"IF(U44=\"\",(($H15-$G15)/5)*((1+ICSInf)^(U$84-YEAR)),U44)","v":57.105508467034568},{"$f":"IF(V44=\"\",(($H15-$G15)/5)*((1+ICSInf)^(V$84-YEAR)),V44)","v":57.691982038991014},{"$f":"IF(W44=\"\",(($H15-$G15)/5)*((1+ICSInf)^(W$84-YEAR)),W44)","v":58.284478694531451},{"$f":"IF(X44=\"\",(($H15-$G15)/5)*((1+ICSInf)^(X$84-YEAR)),X44)","v":58.883060290724295},{"$f":"Y44*((1+ICSInf)^(Y$84-YEAR))","v":0},{"$f":"Z44*((1+ICSInf)^(Z$84-YEAR))","v":0},{"$f":"AA44*((1+ICSInf)^(AA$84-YEAR))","v":0},{"$f":"AB44*((1+ICSInf)^(AB$84-YEAR))","v":0},{"$f":"AC44*((1+ICSInf)^(AC$84-YEAR))","v":0},null,null,null,{"$f":"E91*$J15","v":824.38031999999998},832.84670588640006,841.40004155585336,850.0412199826319,858.77114331185362,867.59072295366627,876.50087967840057,885.50254371269762,894.59665483662707,903.78416248179929,1369.5990387457309,1383.6648208736494,1397.8750585840221,1412.23123543568,1426.7348502236046,960.924944756934,970.7936439395877,980.76369466284723,990.83613780703467,1001.012024942313,0,0,0,0,0,{"$f":"#REF!*$J15","v":{"$error":"#REF!"}},{"$f":"#REF!*$J15","v":{"$error":"#REF!"}},{"$f":"#REF!*$J15","v":{"$error":"#REF!"}},{"$f":"#REF!*$J15","v":{"$error":"#REF!"}},{"$f":"#REF!*$J15","v":{"$error":"#REF!"}},{"$f":"#REF!*$J15","v":{"$error":"#REF!"}},{"$f":"#REF!*$J15","v":{"$error":"#REF!"}}]
[null,null,"Total",265139]
[null,{"$f":"B46","v":"Boonah SA2"},"Commercial",9333,{"$f":"IF(E46=\"\",(($E17-$D17)/5)*((1+ICSInf)^(E$84-YEAR)),E46)","v":32.732748000000001},33.068913321960004,33.408531061776529,33.751636675780972,34.098265984441248,{"$f":"IF(J46=\"\",(($F17-$E17)/5)*((1+ICSInf)^(J$84-YEAR)),J46)","v":-95.690153266948499},-96.672891141000051,-97.665721733018131,-98.668748695216209,-99.682076744316106,{"$f":"IF(O46=\"\",(($G17-$F17)/5)*((1+ICSInf)^(O$84-YEAR)),O46)","v":-302.11743501744064},-305.22018107506977,-308.35479233471079,-311.52159605198824,-314.72092284344217,{"$f":"IF(T46=\"\",(($H17-$G17)/5)*((1+ICSInf)^(T$84-YEAR)),T46)","v":-158.97655336052216},-160.60924256353474,-162.25869948466223,-163.9250963283697,-165.60860706766209,{"$f":"Y46*((1+ICSInf)^(Y$84-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E93*$J17","v":3060.5119380000001},3091.9433956032603,3123.6976542761054,3155.7780291855211,3188.1878695452565,-8947.0293304596853,-9038.9153216835039,-9131.7449820371949,-9225.5280030027152,-9320.2741755935567,{"$f":"O93*$J17","v":-28247.980174130698},-28538.086930519024,-28831.17308329546,-29127.2692308609,-29426.406285861842,-14864.307739208822,-15016.964179690498,-15171.188401815918,-15326.996506702568,-15484.404760826406,{"$f":"Y93*$J17","v":0},0,0,0,0,{"$f":"#REF!*$J17","v":{"$error":"#REF!"}},{"$f":"#REF!*$J17","v":{"$error":"#REF!"}},{"$f":"#REF!*$J17","v":{"$error":"#REF!"}},{"$f":"#REF!*$J17","v":{"$error":"#REF!"}},{"$f":"#REF!*$J17","v":{"$error":"#REF!"}},{"$f":"#REF!*$J17","v":{"$error":"#REF!"}},{"$f":"#REF!*$J17","v":{"$error":"#REF!"}}]
[null,null,"Community Purposes ",21937,214.37929399999999,216.58096934938001,218.80525590459811,221.05238588273835,223.32259388575409,388.50202226381089,392.49193803246021,396.52283023605355,400.59511970257779,404.70923158192335,-494.12984927296964,-499.20456282500299,-504.33139368521586,-509.51087709836298,-514.74355380616316,-147.43603319064724,-148.95020125151518,-150.47991981836824,-152.02534859490288,-153.58664892497254,0,0,0,0,0,null,null,null,10022.2319945,10125.160317083515,10229.145713539961,10334.199040018018,10440.331264159004,18162.469540833157,18348.998103017515,18537.442313535503,18727.82184609551,18920.156576454916,-23100.570453511329,-23337.813312068891,-23577.49265478384,-23819.633504348469,-24064.261140438128,-6892.634551662758,-6963.421908508335,-7034.936251508715,-7107.18504681171,-7180.1758372424665,0,0,0,0,0,{"$f":"#REF!*$J18","v":{"$error":"#REF!"}},{"$f":"#REF!*$J18","v":{"$error":"#REF!"}},{"$f":"#REF!*$J18","v":{"$error":"#REF!"}},{"$f":"#REF!*$J18","v":{"$error":"#REF!"}},{"$f":"#REF!*$J18","v":{"$error":"#REF!"}},{"$f":"#REF!*$J18","v":{"$error":"#REF!"}},{"$f":"#REF!*$J18","v":{"$error":"#REF!"}}]
[null,null,"Industrial",112773,-743.55871999999999,-751.19506805440005,-758.90984140331875,-766.70384547453079,-774.57789396755425,-1050.8905276561322,-1061.6831733751605,-1072.5866595657235,-1083.6021245594634,-1094.7307183786893,-2190.4632992227475,-2212.959357305765,-2235.6864499052954,-2258.6469497458229,-2281.8432539197124,-1063.8475430066349,-1074.773257273313,-1085.8111786255099,-1096.9624594299939,-1108.2282638883401,0,0,0,0,0,null,null,null,-12640.498240000001,-12770.3161569248,-12901.467303856418,-13033.965373067023,-13167.824197448423,-17865.138970154247,-18048.613947377729,-18233.9732126173,-18421.236117510878,-18610.422212437719,-37237.876086786709,-37620.309074198005,-38006.669648390023,-38396.99814567899,-38791.335316635108,-18085.408231112793,-18271.145373646323,-18458.790036633669,-18648.361810309896,-18839.880486101782,0,0,0,0,0,{"$f":"#REF!*$J19","v":{"$error":"#REF!"}},{"$f":"#REF!*$J19","v":{"$error":"#REF!"}},{"$f":"#REF!*$J19","v":{"$error":"#REF!"}},{"$f":"#REF!*$J19","v":{"$error":"#REF!"}},{"$f":"#REF!*$J19","v":{"$error":"#REF!"}},{"$f":"#REF!*$J19","v":{"$error":"#REF!"}},{"$f":"#REF!*$J19","v":{"$error":"#REF!"}}]
[null,null,"Retail",37935,312.98164600000001,316.19596750442003,319.4433000906904,322.72398278262182,326.03835808579936,204.98957277630745,207.09481568872013,209.22167944584328,211.37038609375207,213.54115995893494,-545.60170857223727,-551.20503811927415,-556.86591386075918,-562.58492679610913,-568.36267399430517,-292.28133736356739,-295.28306669829124,-298.31562379328267,-301.37932524963969,-304.47449091995355,0,0,0,0,0,null,null,null,39905.159865000001,40314.985856813553,40729.020761563028,41147.307804784279,41569.890655939416,26136.170528979201,26404.589000311818,26675.764129345018,26949.724226953389,27226.497894764205,-69564.21784296025,-70278.64236020745,-71000.404017246794,-71729.57816650391,-72466.240934273912,-37265.870513854839,-37648.591004032132,-38035.242033643539,-38425.863969329061,-38820.497592294079,0,0,0,0,0,{"$f":"#REF!*$J20","v":{"$error":"#REF!"}},{"$f":"#REF!*$J20","v":{"$error":"#REF!"}},{"$f":"#REF!*$J20","v":{"$error":"#REF!"}},{"$f":"#REF!*$J20","v":{"$error":"#REF!"}},{"$f":"#REF!*$J20","v":{"$error":"#REF!"}},{"$f":"#REF!*$J20","v":{"$error":"#REF!"}},{"$f":"#REF!*$J20","v":{"$error":"#REF!"}}]
[null,null,"Rural",779]
[null,null,"Other",576,{"$f":"IF(E50=\"\",(($E22-$D22)/5)*((1+ICSInf)^(E$84-YEAR)),E50)","v":-19.397183999999999},{"$f":"IF(F50=\"\",(($E22-$D22)/5)*((1+ICSInf)^(F$84-YEAR)),F50)","v":-19.596393079680002},{"$f":"IF(G50=\"\",(($E22-$D22)/5)*((1+ICSInf)^(G$84-YEAR)),G50)","v":-19.797648036608312},{"$f":"IF(H50=\"\",(($E22-$D22)/5)*((1+ICSInf)^(H$84-YEAR)),H50)","v":-20.000969881944282},{"$f":"IF(I50=\"\",(($E22-$D22)/5)*((1+ICSInf)^(I$84-YEAR)),I50)","v":-20.206379842631851},{"$f":"IF(J50=\"\",(($F22-$E22)/5)*((1+ICSInf)^(J$84-YEAR)),J50)","v":0},{"$f":"IF(K50=\"\",(($F22-$E22)/5)*((1+ICSInf)^(K$84-YEAR)),K50)","v":0},{"$f":"IF(L50=\"\",(($F22-$E22)/5)*((1+ICSInf)^(L$84-YEAR)),L50)","v":0},{"$f":"IF(M50=\"\",(($F22-$E22)/5)*((1+ICSInf)^(M$84-YEAR)),M50)","v":0},{"$f":"IF(N50=\"\",(($F22-$E22)/5)*((1+ICSInf)^(N$84-YEAR)),N50)","v":0},{"$f":"IF(O50=\"\",(($G22-$F22)/5)*((1+ICSInf)^(O$84-YEAR)),O50)","v":-26.85488311266139},{"$f":"IF(P50=\"\",(($G22-$F22)/5)*((1+ICSInf)^(P$84-YEAR)),P50)","v":-27.130682762228425},{"$f":"IF(Q50=\"\",(($G22-$F22)/5)*((1+ICSInf)^(Q$84-YEAR)),Q50)","v":-27.409314874196511},{"$f":"IF(R50=\"\",(($G22-$F22)/5)*((1+ICSInf)^(R$84-YEAR)),R50)","v":-27.69080853795451},{"$f":"IF(S50=\"\",(($G22-$F22)/5)*((1+ICSInf)^(S$84-YEAR)),S50)","v":-27.975193141639302},{"$f":"IF(T50=\"\",(($H22-$G22)/5)*((1+ICSInf)^(T$84-YEAR)),T50)","v":0},{"$f":"IF(U50=\"\",(($H22-$G22)/5)*((1+ICSInf)^(U$84-YEAR)),U50)","v":0},{"$f":"IF(V50=\"\",(($H22-$G22)/5)*((1+ICSInf)^(V$84-YEAR)),V50)","v":0},{"$f":"IF(W50=\"\",(($H22-$G22)/5)*((1+ICSInf)^(W$84-YEAR)),W50)","v":0},{"$f":"IF(X50=\"\",(($H22-$G22)/5)*((1+ICSInf)^(X$84-YEAR)),X50)","v":0},{"$f":"Y50*((1+ICSInf)^(Y$84-YEAR))","v":0},{"$f":"Z50*((1+ICSInf)^(Z$84-YEAR))","v":0},{"$f":"AA50*((1+ICSInf)^(AA$84-YEAR))","v":0},{"$f":"AB50*((1+ICSInf)^(AB$84-YEAR))","v":0},{"$f":"AC50*((1+ICSInf)^(AC$84-YEAR))","v":0},null,null,null,{"$f":"E98*$J22","v":-329.75212799999997},-333.13868235456005,-336.56001662234132,-340.01648799305281,-343.50845732474147,0,0,0,0,0,-456.53301291524366,-461.22160695788324,-465.9583528613407,-470.74374514522668,-475.57828340786813,0,0,0,0,0,0,0,0,0,0,{"$f":"#REF!*$J22","v":{"$error":"#REF!"}},{"$f":"#REF!*$J22","v":{"$error":"#REF!"}},{"$f":"#REF!*$J22","v":{"$error":"#REF!"}},{"$f":"#REF!*$J22","v":{"$error":"#REF!"}},{"$f":"#REF!*$J22","v":{"$error":"#REF!"}},{"$f":"#REF!*$J22","v":{"$error":"#REF!"}},{"$f":"#REF!*$J22","v":{"$error":"#REF!"}}]
[null,null,"Total",183333]
[null,{"$f":"B52","v":"Tamborine - Canungra SA2"},"Commercial",9702,{"$f":"IF(E52=\"\",(($E24-$D24)/5)*((1+ICSInf)^(E$84-YEAR)),E52)","v":21.821832000000001},22.045942214640004,22.272354041184354,22.501091117187318,22.732177322960833,{"$f":"IF(J52=\"\",(($F24-$E24)/5)*((1+ICSInf)^(J$84-YEAR)),J52)","v":-57.414091960169102},-58.003734684600033,-58.599433039810876,-59.201249217129728,-59.809246046589664,{"$f":"IF(O52=\"\",(($G24-$F24)/5)*((1+ICSInf)^(O$84-YEAR)),O52)","v":-231.6233668467045},-234.00213882422014,-236.40534078994492,-238.83322363985764,-241.286040846639,{"$f":"IF(T52=\"\",(($H24-$G24)/5)*((1+ICSInf)^(T$84-YEAR)),T52)","v":-137.7796795791192},-139.19467688839677,-140.62420622004061,-142.06841681792042,-143.52745945864046,{"$f":"Y52*((1+ICSInf)^(Y$84-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E100*$J24","v":2040.3412920000001},2061.2955970688404,2082.4651028507369,2103.8520194570142,2125.4585796968381,-5368.2175982758108,-5423.3491930101027,-5479.0469892223173,-5535.3168018016295,-5592.1645053561333,{"$f":"O100*$J24","v":-21656.784800166872},-21879.199980064583,-22103.899363859851,-22330.90641032669,-22560.244819160747,-12882.400040647646,-13014.702289065099,-13148.363281573796,-13283.396972475559,-13419.817459382883,{"$f":"Y100*$J24","v":0},0,0,0,0,{"$f":"#REF!*$J24","v":{"$error":"#REF!"}},{"$f":"#REF!*$J24","v":{"$error":"#REF!"}},{"$f":"#REF!*$J24","v":{"$error":"#REF!"}},{"$f":"#REF!*$J24","v":{"$error":"#REF!"}},{"$f":"#REF!*$J24","v":{"$error":"#REF!"}},{"$f":"#REF!*$J24","v":{"$error":"#REF!"}},{"$f":"#REF!*$J24","v":{"$error":"#REF!"}}]
[null,null,"Community Purposes ",31173,17.780752000000003,17.963360323040003,18.147844033557622,18.334222391782259,18.522514855745865,-277.92673404422595,-280.78104160286011,-283.66466290012153,-286.57789898810574,-289.52105401071361,-577.82756830743085,-583.76185743394819,-589.75709170979496,-595.81389704165451,-601.93290576427228,-588.33100784382873,-594.37316729438487,-600.4773797224982,-606.64428241224823,-612.87451919262207,0,0,0,0,0,null,null,null,831.25015600000017,839.78709510212013,848.41170856881877,857.12489681582065,865.9275695061192,-12993.074816567563,-13126.51369493371,-13261.322990580682,-13397.516777693943,-13535.109275000861,-27013.438818372393,-27290.866835037079,-27571.144037432914,-27854.299686697348,-28140.363344479731,-27504.474616698993,-27786.945571012493,-28072.317502026792,-28360.620202772603,-28651.883772255082,0,0,0,0,0,{"$f":"#REF!*$J25","v":{"$error":"#REF!"}},{"$f":"#REF!*$J25","v":{"$error":"#REF!"}},{"$f":"#REF!*$J25","v":{"$error":"#REF!"}},{"$f":"#REF!*$J25","v":{"$error":"#REF!"}},{"$f":"#REF!*$J25","v":{"$error":"#REF!"}},{"$f":"#REF!*$J25","v":{"$error":"#REF!"}},{"$f":"#REF!*$J25","v":{"$error":"#REF!"}}]
[null,null,"Industrial",59910,-761.339472,-769.15842837744003,-777.05768543687634,-785.0380678663131,-793.10040882330009,-474.83580498910226,-479.71236870634033,-484.63901473295442,-489.61625741426184,-494.64461637790635,-1189.8951125835051,-1202.1153353897378,-1214.4610598841905,-1226.9335749692011,-1239.5341827841348,-309.94539884806989,-313.12853809423956,-316.34436818046737,-319.59322484168075,-322.87544726080489,0,0,0,0,0,null,null,null,-12942.771024,-13075.69328241648,-13209.980652426897,-13345.647153727323,-13482.706949996102,-8072.2086848147383,-8155.1102680077856,-8238.8632504602247,-8323.4763760424521,-8408.9584784244071,-20228.216913919587,-20435.960701625543,-20645.838018031238,-20857.870774476418,-21072.08110733029,-5269.0717804171882,-5323.1851476020729,-5377.8542590679453,-5433.0848223085732,-5488.8826034336835,0,0,0,0,0,{"$f":"#REF!*$J26","v":{"$error":"#REF!"}},{"$f":"#REF!*$J26","v":{"$error":"#REF!"}},{"$f":"#REF!*$J26","v":{"$error":"#REF!"}},{"$f":"#REF!*$J26","v":{"$error":"#REF!"}},{"$f":"#REF!*$J26","v":{"$error":"#REF!"}},{"$f":"#REF!*$J26","v":{"$error":"#REF!"}},{"$f":"#REF!*$J26","v":{"$error":"#REF!"}}]
[null,null,"Retail",60005,261.86198400000001,264.55130657568003,267.26824849421223,270.01309340624778,272.78612787552998,22.965636784067641,23.201493873840015,23.439773215924351,23.680499686851892,23.923698418635865,-930.74549054632269,-940.3042467342334,-949.96117134819406,-959.71727257793998,-969.57356896731551,-887.44244898140369,-896.55648293244269,-905.76411801215897,-915.06631550414386,-924.46404656437142,0,0,0,0,0,null,null,null,33387.402959999999,33730.291588399203,34076.701683012063,34426.669409296592,34780.231304130073,2928.118689968624,2958.1904689146018,2988.5710850303549,3019.263710073616,3050.271548376073,-118670.05004465615,-119888.79145861475,-121120.04934689474,-122363.95225368734,-123620.63004333273,-113148.91224512897,-114310.95157388644,-115484.92504655027,-116670.95522677834,-117869.16593695736,0,0,0,0,0,{"$f":"#REF!*$J27","v":{"$error":"#REF!"}},{"$f":"#REF!*$J27","v":{"$error":"#REF!"}},{"$f":"#REF!*$J27","v":{"$error":"#REF!"}},{"$f":"#REF!*$J27","v":{"$error":"#REF!"}},{"$f":"#REF!*$J27","v":{"$error":"#REF!"}},{"$f":"#REF!*$J27","v":{"$error":"#REF!"}},{"$f":"#REF!*$J27","v":{"$error":"#REF!"}}]
[null,null,"Rural",218]
[null,null,"Other",1080,{"$f":"IF(E56=\"\",(($E29-$D29)/5)*((1+ICSInf)^(E$84-YEAR)),E56)","v":-48.492959999999997},{"$f":"IF(F56=\"\",(($E29-$D29)/5)*((1+ICSInf)^(F$84-YEAR)),F56)","v":-48.990982699200003},{"$f":"IF(G56=\"\",(($E29-$D29)/5)*((1+ICSInf)^(G$84-YEAR)),G56)","v":-49.494120091520784},{"$f":"IF(H56=\"\",(($E29-$D29)/5)*((1+ICSInf)^(H$84-YEAR)),H56)","v":-50.002424704860701},{"$f":"IF(I56=\"\",(($E29-$D29)/5)*((1+ICSInf)^(I$84-YEAR)),I56)","v":-50.515949606579625},{"$f":"IF(J56=\"\",(($F29-$E29)/5)*((1+ICSInf)^(J$84-YEAR)),J56)","v":0},{"$f":"IF(K56=\"\",(($F29-$E29)/5)*((1+ICSInf)^(K$84-YEAR)),K56)","v":0},{"$f":"IF(L56=\"\",(($F29-$E29)/5)*((1+ICSInf)^(L$84-YEAR)),L56)","v":0},{"$f":"IF(M56=\"\",(($F29-$E29)/5)*((1+ICSInf)^(M$84-YEAR)),M56)","v":0},{"$f":"IF(N56=\"\",(($F29-$E29)/5)*((1+ICSInf)^(N$84-YEAR)),N56)","v":0},{"$f":"IF(O56=\"\",(($G29-$F29)/5)*((1+ICSInf)^(O$84-YEAR)),O56)","v":-26.85488311266139},{"$f":"IF(P56=\"\",(($G29-$F29)/5)*((1+ICSInf)^(P$84-YEAR)),P56)","v":-27.130682762228425},{"$f":"IF(Q56=\"\",(($G29-$F29)/5)*((1+ICSInf)^(Q$84-YEAR)),Q56)","v":-27.409314874196511},{"$f":"IF(R56=\"\",(($G29-$F29)/5)*((1+ICSInf)^(R$84-YEAR)),R56)","v":-27.69080853795451},{"$f":"IF(S56=\"\",(($G29-$F29)/5)*((1+ICSInf)^(S$84-YEAR)),S56)","v":-27.975193141639302},{"$f":"IF(T56=\"\",(($H29-$G29)/5)*((1+ICSInf)^(T$84-YEAR)),T56)","v":0},{"$f":"IF(U56=\"\",(($H29-$G29)/5)*((1+ICSInf)^(U$84-YEAR)),U56)","v":0},{"$f":"IF(V56=\"\",(($H29-$G29)/5)*((1+ICSInf)^(V$84-YEAR)),V56)","v":0},{"$f":"IF(W56=\"\",(($H29-$G29)/5)*((1+ICSInf)^(W$84-YEAR)),W56)","v":0},{"$f":"IF(X56=\"\",(($H29-$G29)/5)*((1+ICSInf)^(X$84-YEAR)),X56)","v":0},{"$f":"Y56*((1+ICSInf)^(Y$84-YEAR))","v":0},{"$f":"Z56*((1+ICSInf)^(Z$84-YEAR))","v":0},{"$f":"AA56*((1+ICSInf)^(AA$84-YEAR))","v":0},{"$f":"AB56*((1+ICSInf)^(AB$84-YEAR))","v":0},{"$f":"AC56*((1+ICSInf)^(AC$84-YEAR))","v":0},null,null,null,{"$f":"E105*$J29","v":-824.38031999999998},-832.84670588640006,-841.40004155585336,-850.0412199826319,-858.77114331185362,0,0,0,0,0,-456.53301291524366,-461.22160695788324,-465.9583528613407,-470.74374514522668,-475.57828340786813,0,0,0,0,0,0,0,0,0,0,{"$f":"#REF!*$J29","v":{"$error":"#REF!"}},{"$f":"#REF!*$J29","v":{"$error":"#REF!"}},{"$f":"#REF!*$J29","v":{"$error":"#REF!"}},{"$f":"#REF!*$J29","v":{"$error":"#REF!"}},{"$f":"#REF!*$J29","v":{"$error":"#REF!"}},{"$f":"#REF!*$J29","v":{"$error":"#REF!"}},{"$f":"#REF!*$J29","v":{"$error":"#REF!"}}]
[null,null,"Total",162088]

{"sheet":"CatchmentDemand-Parks & Comm","index":21,"n_rows":32,"n_cols":34,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null," Parks and Community Facilities"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (population)"]
[]
[null,"Catchment No","Catchment Name (*)",2014,{"$f":"D7+2","v":2016},{"$f":"E7+5","v":2021},2026,2031,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2015 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Beaudesert",13741,14010,17651,23119,28259,null,{"$f":"NPV(0.0687,E25:AE25)","v":7720.8375983467995},null,36611]
[null,null,"Boonah",11808,11869,12728,13429,14065,null,{"$f":"NPV(0.0687,E26:AE26)","v":1229.6092654775562},null,25910]
[null,null,"Tamborine - Canungra",14325,14469,14886,15369,15993,null,897.18142477087997,null,17298]
[null,null,"Totals",{"$f":"SUM(D8:D10)","v":39874},{"$f":"SUM(E8:E10)","v":40348},{"$f":"SUM(F8:F10)","v":45265},{"$f":"SUM(G8:G10)","v":51917},{"$f":"SUM(H8:H10)","v":58317},null,{"$f":"SUM(J8:J10)","v":9847.6282885952369},null,79819]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",2014,{"$f":"D15 +1","v":2015},{"$f":"E15 +1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"B8","v":0},"Beaudesert"]
[null,0,"Boonah"]
[null,0,"Tamborine - Canungra"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D15","v":2014},{"$f":"D24 +1","v":2015},{"$f":"E24 +1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"B8","v":0},"Beaudesert",13741,{"$f":"IF(E16=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$24-YEAR)),E16*((1+ICSInf)^(Y$24-YEAR)))","v":53.8},53.8,53.8,53.8,53.8,{"$f":"IF(J16=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$24-YEAR)),J16*((1+ICSInf)^(Y$24-YEAR)))","v":728.2},728.2,728.2,728.2,728.2,{"$f":"IF(O16=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$24-YEAR)),O16*((1+ICSInf)^(Y$24-YEAR)))","v":1093.5999999999999},1093.5999999999999,1093.5999999999999,1093.5999999999999,1093.5999999999999,{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$24-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$24-YEAR))),T16*((1+ICSInf)^(T$24-YEAR)))))","v":1028},1028,1028,1028,1028,{"$f":"IF(Y16=\"\",IF(($D25+NPV(ICSInf,$E25:X25))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$24-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$24-YEAR))),(($L8-($D25+NPV(ICSInf,$E25:X25)))*((1+ICSInf)^(Y$24-YEAR)))),0),Y16*((1+ICSInf)^(T$24-YEAR)))","v":1028},{"$f":"IF(Z16=\"\",IF(($D25+NPV(ICSInf,$E25:Y25)<($L8*((1+ICSInf)^(Z$24-YEAR)))),Y25*((1+ICSInf)),Z16*((1+ICSInf)^(Z$24-YEAR))))","v":1028},{"$f":"IF(AA16=\"\",IF(($D25+NPV(ICSInf,$E25:Z25)<($L8*((1+ICSInf)^(AA$24-YEAR)))),Z25*((1+ICSInf)),AA16*((1+ICSInf)^(AA$24-YEAR))))","v":1028},{"$f":"IF(AB16=\"\",IF(($D25+NPV(ICSInf,$E25:AA25)<($L8*((1+ICSInf)^(AB$24-YEAR)))),AA25*((1+ICSInf)),AB16*((1+ICSInf)^(AB$24-YEAR))))","v":1028},{"$f":"IF(AC16=\"\",IF(($D25+NPV(ICSInf,$E25:AB25)<($L8*((1+ICSInf)^(AC$24-YEAR)))),AB25*((1+ICSInf)),AC16*((1+ICSInf)^(AC$24-YEAR))))","v":1028},{"$f":"IF(AD16=\"\",IF(($D25+NPV(ICSInf,$E25:AC25)<($L8*((1+ICSInf)^(AD$24-YEAR)))),AC25*((1+ICSInf)),AD16*((1+ICSInf)^(AD$24-YEAR))))","v":1028},{"$f":"IF(AE16=\"\",IF(($D25+NPV(ICSInf,$E25:AD25)<($L8*((1+ICSInf)^(AE$24-YEAR)))),AD25*((1+ICSInf)),AE16*((1+ICSInf)^(AE$24-YEAR))))","v":1028},{"$f":"IF(AF16=\"\",IF(($D25+NPV(ICSInf,$E25:AE25)<($L8*((1+ICSInf)^(AF$24-YEAR)))),AE25*((1+ICSInf)),AF16*((1+ICSInf)^(AF$24-YEAR))))","v":1028},{"$f":"IF(AG16=\"\",IF(($D25+NPV(ICSInf,$E25:AF25)<($L8*((1+ICSInf)^(AG$24-YEAR)))),AF25*((1+ICSInf)),AG16*((1+ICSInf)^(AG$24-YEAR))))","v":1028},{"$f":"IF(AH16=\"\",IF(($D25+NPV(ICSInf,$E25:AG25)<($L8*((1+ICSInf)^(AH$24-YEAR)))),AG25*((1+ICSInf)),AH16*((1+ICSInf)^(AH$24-YEAR))))","v":0}]
[null,0,"Boonah",11808,12.2,12.2,12.2,12.2,12.2,171.8,171.8,171.8,171.8,171.8,140.19999999999999,140.19999999999999,140.19999999999999,140.19999999999999,140.19999999999999,127.2,127.2,127.2,127.2,127.2,{"$f":"IF(Y17=\"\",IF(($D26+NPV(ICSInf,$E26:X26))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$24-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$24-YEAR))),(($L9-($D26+NPV(ICSInf,$E26:X26)))*((1+ICSInf)^(Y$24-YEAR)))),0),Y17*((1+ICSInf)^(T$24-YEAR)))","v":127.2},{"$f":"IF(Z17=\"\",IF(($D26+NPV(ICSInf,$E26:Y26)<($L9*((1+ICSInf)^(Z$24-YEAR)))),Y26*((1+ICSInf)),Z17*((1+ICSInf)^(Z$24-YEAR))))","v":127.2},{"$f":"IF(AA17=\"\",IF(($D26+NPV(ICSInf,$E26:Z26)<($L9*((1+ICSInf)^(AA$24-YEAR)))),Z26*((1+ICSInf)),AA17*((1+ICSInf)^(AA$24-YEAR))))","v":127.2},{"$f":"IF(AB17=\"\",IF(($D26+NPV(ICSInf,$E26:AA26)<($L9*((1+ICSInf)^(AB$24-YEAR)))),AA26*((1+ICSInf)),AB17*((1+ICSInf)^(AB$24-YEAR))))","v":127.2},{"$f":"IF(AC17=\"\",IF(($D26+NPV(ICSInf,$E26:AB26)<($L9*((1+ICSInf)^(AC$24-YEAR)))),AB26*((1+ICSInf)),AC17*((1+ICSInf)^(AC$24-YEAR))))","v":127.2},{"$f":"IF(AD17=\"\",IF(($D26+NPV(ICSInf,$E26:AC26)<($L9*((1+ICSInf)^(AD$24-YEAR)))),AC26*((1+ICSInf)),AD17*((1+ICSInf)^(AD$24-YEAR))))","v":127.2},{"$f":"IF(AE17=\"\",IF(($D26+NPV(ICSInf,$E26:AD26)<($L9*((1+ICSInf)^(AE$24-YEAR)))),AD26*((1+ICSInf)),AE17*((1+ICSInf)^(AE$24-YEAR))))","v":127.2},{"$f":"IF(AF17=\"\",IF(($D26+NPV(ICSInf,$E26:AE26)<($L9*((1+ICSInf)^(AF$24-YEAR)))),AE26*((1+ICSInf)),AF17*((1+ICSInf)^(AF$24-YEAR))))","v":127.2},{"$f":"IF(AG17=\"\",IF(($D26+NPV(ICSInf,$E26:AF26)<($L9*((1+ICSInf)^(AG$24-YEAR)))),AF26*((1+ICSInf)),AG17*((1+ICSInf)^(AG$24-YEAR))))","v":127.2},{"$f":"IF(AH17=\"\",IF(($D26+NPV(ICSInf,$E26:AG26)<($L9*((1+ICSInf)^(AH$24-YEAR)))),AG26*((1+ICSInf)),AH17*((1+ICSInf)^(AH$24-YEAR))))","v":127.2}]
[null,0,"Tamborine - Canungra",14325,28.8,28.8,28.8,28.8,28.8,83.4,83.4,83.4,83.4,83.4,96.6,96.6,96.6,96.6,96.6,124.8,124.8,124.8,124.8,124.8,{"$f":"IF(Y18=\"\",IF(($D27+NPV(ICSInf,$E27:X27))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$24-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$24-YEAR))),(($L10-($D27+NPV(ICSInf,$E27:X27)))*((1+ICSInf)^(Y$24-YEAR)))),0),Y18*((1+ICSInf)^(T$24-YEAR)))","v":96.6},{"$f":"IF(Z18=\"\",IF(($D27+NPV(ICSInf,$E27:Y27)<($L10*((1+ICSInf)^(Z$24-YEAR)))),Y27*((1+ICSInf)),Z18*((1+ICSInf)^(Z$24-YEAR))))","v":96.6},{"$f":"IF(AA18=\"\",IF(($D27+NPV(ICSInf,$E27:Z27)<($L10*((1+ICSInf)^(AA$24-YEAR)))),Z27*((1+ICSInf)),AA18*((1+ICSInf)^(AA$24-YEAR))))","v":96.6},{"$f":"IF(AB18=\"\",IF(($D27+NPV(ICSInf,$E27:AA27)<($L10*((1+ICSInf)^(AB$24-YEAR)))),AA27*((1+ICSInf)),AB18*((1+ICSInf)^(AB$24-YEAR))))","v":96.6},{"$f":"IF(AC18=\"\",IF(($D27+NPV(ICSInf,$E27:AB27)<($L10*((1+ICSInf)^(AC$24-YEAR)))),AB27*((1+ICSInf)),AC18*((1+ICSInf)^(AC$24-YEAR))))","v":96.6},{"$f":"IF(AD18=\"\",IF(($D27+NPV(ICSInf,$E27:AC27)<($L10*((1+ICSInf)^(AD$24-YEAR)))),AC27*((1+ICSInf)),AD18*((1+ICSInf)^(AD$24-YEAR))))","v":96.6},{"$f":"IF(AE18=\"\",IF(($D27+NPV(ICSInf,$E27:AD27)<($L10*((1+ICSInf)^(AE$24-YEAR)))),AD27*((1+ICSInf)),AE18*((1+ICSInf)^(AE$24-YEAR))))","v":96.6},{"$f":"IF(AF18=\"\",IF(($D27+NPV(ICSInf,$E27:AE27)<($L10*((1+ICSInf)^(AF$24-YEAR)))),AE27*((1+ICSInf)),AF18*((1+ICSInf)^(AF$24-YEAR))))","v":96.6},{"$f":"IF(AG18=\"\",IF(($D27+NPV(ICSInf,$E27:AF27)<($L10*((1+ICSInf)^(AG$24-YEAR)))),AF27*((1+ICSInf)),AG18*((1+ICSInf)^(AG$24-YEAR))))","v":96.6},{"$f":"IF(AH18=\"\",IF(($D27+NPV(ICSInf,$E27:AG27)<($L10*((1+ICSInf)^(AH$24-YEAR)))),AG27*((1+ICSInf)),AH18*((1+ICSInf)^(AH$24-YEAR))))","v":96.6}]
[]
[]
[]
[null,"Assumption"]
[null,"Population is calculated as per occupancy rates for different dwelling types in each catchment"]

{"sheet":"CatchmentDemand RoadTransport","index":22,"n_rows":66,"n_cols":37,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Road Transport"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (trips)"]
[]
[null,"Catchment No","Catchment Name (*)",2014,{"$f":"D7+2","v":2016},{"$f":"E7+5","v":2021},2026,2031,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2015 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Beaudesert PIA",{"$f":"'Anticipated Gwth-Resi'!D13*6","v":18390},{"$f":"'Anticipated Gwth-Resi'!E13*6","v":19086},{"$f":"'Anticipated Gwth-Resi'!F13*6","v":27180},{"$f":"'Anticipated Gwth-Resi'!G13*6","v":38166},{"$f":"'Anticipated Gwth-Resi'!H13*6","v":47790},null,{"$f":"NPV(0.0687,E57:AE57)","v":14266.387758973888},null,{"$f":"8880*6","v":53280}]
[null,null,"Kooralbyn PIA",{"$f":"'Anticipated Gwth-Resi'!D17*6","v":2364},{"$f":"'Anticipated Gwth-Resi'!E17*6","v":2436},{"$f":"'Anticipated Gwth-Resi'!F17*6","v":2616},{"$f":"'Anticipated Gwth-Resi'!G17*6","v":3276},{"$f":"'Anticipated Gwth-Resi'!H17*6","v":3552},null,{"$f":"NPV(0.0687,E58:AE58)","v":528.80508014531881},null,{"$f":"592*6","v":3552}]
[null,null,"Canungra PIA",{"$f":"'Anticipated Gwth-Resi'!D21*6","v":1908},{"$f":"'Anticipated Gwth-Resi'!E21*6","v":2244},{"$f":"'Anticipated Gwth-Resi'!F21*6","v":3120},{"$f":"'Anticipated Gwth-Resi'!G21*6","v":4140},{"$f":"'Anticipated Gwth-Resi'!H21*6","v":5592},null,1888.7845809418914,null,{"$f":"1080*6","v":6480}]
[null,null,"Kalbar PIA",{"$f":"'Anticipated Gwth-Resi'!D25*6","v":1650},{"$f":"'Anticipated Gwth-Resi'!E25*6","v":1764},{"$f":"'Anticipated Gwth-Resi'!F25*6","v":2334},{"$f":"'Anticipated Gwth-Resi'!G25*6","v":2526},{"$f":"'Anticipated Gwth-Resi'!H25*6","v":2670},null,555.3184070337694,null,{"$f":"445*6","v":2670}]
[null,null,"Boonah PIA",{"$f":"'Anticipated Gwth-Resi'!D29*6","v":6540},{"$f":"'Anticipated Gwth-Resi'!E29*6","v":6576},{"$f":"'Anticipated Gwth-Resi'!F29*6","v":7518},{"$f":"'Anticipated Gwth-Resi'!G29*6","v":8646},{"$f":"'Anticipated Gwth-Resi'!H29*6","v":9366},null,1488.436089173538,null,{"$f":"1730*6","v":10380}]
[null,null,"Outside priority infrastructure area (total)",{"$f":"'Anticipated Gwth-Resi'!D33*8","v":92616},{"$f":"'Anticipated Gwth-Resi'!E33*8","v":92616},{"$f":"'Anticipated Gwth-Resi'!F33*8","v":94160},{"$f":"'Anticipated Gwth-Resi'!G33*8","v":96872},{"$f":"'Anticipated Gwth-Resi'!H33*8","v":101368},null,4202.9318697757926,null,{"$f":"20711*8","v":165688}]
[null,null,"Totals",{"$f":"SUM(D8:D13)","v":123468},{"$f":"SUM(E8:E13)","v":124722},{"$f":"SUM(F8:F13)","v":136928},{"$f":"SUM(G8:G13)","v":153626},{"$f":"SUM(H8:H13)","v":170338},null,{"$f":"SUM(J8:J13)","v":22930.663786044199},null,242050]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",2014,{"$f":"D18 +1","v":2015},{"$f":"E18 +1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"B8","v":0},"Beaudesert PIA"]
[null,0,"Kooralbyn PIA"]
[null,0,"Canungra PIA"]
[null,0,"Kalbar PIA"]
[null,0,"Boonah PIA"]
[null,0,"Outside priority infrastructure area (total)"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A57=1,\"case1\",(IF(A57=2,\"case2\",IF(A57=3,\"case3\",4))))","v":4}]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D18","v":2014},{"$f":"D56 +1","v":2015},{"$f":"E56 +1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"X56 +1","v":2035},{"$f":"Y56 +1","v":2036},{"$f":"Z56 +1","v":2037},{"$f":"AA56 +1","v":2038},{"$f":"AB56 +1","v":2039},{"$f":"AC56 +1","v":2040},{"$f":"AD56 +1","v":2041},{"$f":"AE56 +1","v":2042},{"$f":"AF56 +1","v":2043},{"$f":"AG56 +1","v":2044}]
[null,{"$f":"B8","v":0},"Beaudesert PIA",18390,{"$f":"IF(E19=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$56-YEAR)),E19*((1+ICSInf)^(Y$56-YEAR)))","v":139.19999999999999},139.19999999999999,139.19999999999999,139.19999999999999,139.19999999999999,{"$f":"IF(J19=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$56-YEAR)),J19*((1+ICSInf)^(Y$56-YEAR)))","v":1618.8},1618.8,1618.8,1618.8,1618.8,{"$f":"IF(O19=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$56-YEAR)),O19*((1+ICSInf)^(Y$56-YEAR)))","v":2197.1999999999998},2197.1999999999998,2197.1999999999998,2197.1999999999998,2197.1999999999998,{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$56-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$56-YEAR))),T19*((1+ICSInf)^(T$56-YEAR)))))","v":1924.8},1924.8,1924.8,1924.8,1924.8,{"$f":"IF(Y19=\"\",IF(($D57+NPV(ICSInf,$E57:X57))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$56-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$56-YEAR))),(($L8-($D57+NPV(ICSInf,$E57:X57)))*((1+ICSInf)^(Y$56-YEAR)))),0),Y19*((1+ICSInf)^(T$56-YEAR)))","v":1924.8},{"$f":"IF(Z19=\"\",IF(($D57+NPV(ICSInf,$E57:Y57)<($L8*((1+ICSInf)^(Z$56-YEAR)))),Y57*((1+ICSInf)),Z19*((1+ICSInf)^(Z$56-YEAR))))","v":1924.8},{"$f":"IF(AA19=\"\",IF(($D57+NPV(ICSInf,$E57:Z57)<($L8*((1+ICSInf)^(AA$56-YEAR)))),Z57*((1+ICSInf)),AA19*((1+ICSInf)^(AA$56-YEAR))))","v":1924.8},{"$f":"IF(AB19=\"\",IF(($D57+NPV(ICSInf,$E57:AA57)<($L8*((1+ICSInf)^(AB$56-YEAR)))),AA57*((1+ICSInf)),AB19*((1+ICSInf)^(AB$56-YEAR))))","v":0},{"$f":"IF(AC19=\"\",IF(($D57+NPV(ICSInf,$E57:AB57)<($L8*((1+ICSInf)^(AC$56-YEAR)))),AB57*((1+ICSInf)),AC19*((1+ICSInf)^(AC$56-YEAR))))","v":0},{"$f":"IF(AD19=\"\",IF(($D57+NPV(ICSInf,$E57:AC57)<($L8*((1+ICSInf)^(AD$56-YEAR)))),AC57*((1+ICSInf)),AD19*((1+ICSInf)^(AD$56-YEAR))))","v":0},{"$f":"IF(AE19=\"\",IF(($D57+NPV(ICSInf,$E57:AD57)<($L8*((1+ICSInf)^(AE$56-YEAR)))),AD57*((1+ICSInf)),AE19*((1+ICSInf)^(AE$56-YEAR))))","v":0},{"$f":"IF(AF19=\"\",IF(($D57+NPV(ICSInf,$E57:AE57)<($L8*((1+ICSInf)^(AF$56-YEAR)))),AE57*((1+ICSInf)),AF19*((1+ICSInf)^(AF$56-YEAR))))","v":0},{"$f":"IF(AG19=\"\",IF(($D57+NPV(ICSInf,$E57:AF57)<($L8*((1+ICSInf)^(AG$56-YEAR)))),AF57*((1+ICSInf)),AG19*((1+ICSInf)^(AG$56-YEAR))))","v":0},{"$f":"IF(AH19=\"\",IF(($D57+NPV(ICSInf,$E57:AG57)<($L8*((1+ICSInf)^(AH$56-YEAR)))),AG57*((1+ICSInf)),AH19*((1+ICSInf)^(AH$56-YEAR))))","v":0},null,null,{"$f":"$D57+NPV(ICSInf,$E57:AH57)","v":53564.4}]
[null,0,"Kooralbyn PIA",2364,14.4,14.4,14.4,14.4,14.4,36,36,36,36,36,132,132,132,132,132,55.2,55.2,55.2,55.2,55.2,{"$f":"IF(Y20=\"\",IF(($D58+NPV(ICSInf,$E58:X58))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$56-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$56-YEAR))),(($L9-($D58+NPV(ICSInf,$E58:X58)))*((1+ICSInf)^(Y$56-YEAR)))),0),Y20*((1+ICSInf)^(T$56-YEAR)))","v":0},{"$f":"IF(Z20=\"\",IF(($D58+NPV(ICSInf,$E58:Y58)<($L9*((1+ICSInf)^(Z$56-YEAR)))),Y58*((1+ICSInf)),Z20*((1+ICSInf)^(Z$56-YEAR))))","v":0},{"$f":"IF(AA20=\"\",IF(($D58+NPV(ICSInf,$E58:Z58)<($L9*((1+ICSInf)^(AA$56-YEAR)))),Z58*((1+ICSInf)),AA20*((1+ICSInf)^(AA$56-YEAR))))","v":0},{"$f":"IF(AB20=\"\",IF(($D58+NPV(ICSInf,$E58:AA58)<($L9*((1+ICSInf)^(AB$56-YEAR)))),AA58*((1+ICSInf)),AB20*((1+ICSInf)^(AB$56-YEAR))))","v":0},{"$f":"IF(AC20=\"\",IF(($D58+NPV(ICSInf,$E58:AB58)<($L9*((1+ICSInf)^(AC$56-YEAR)))),AB58*((1+ICSInf)),AC20*((1+ICSInf)^(AC$56-YEAR))))","v":0},{"$f":"IF(AD20=\"\",IF(($D58+NPV(ICSInf,$E58:AC58)<($L9*((1+ICSInf)^(AD$56-YEAR)))),AC58*((1+ICSInf)),AD20*((1+ICSInf)^(AD$56-YEAR))))","v":0},{"$f":"IF(AE20=\"\",IF(($D58+NPV(ICSInf,$E58:AD58)<($L9*((1+ICSInf)^(AE$56-YEAR)))),AD58*((1+ICSInf)),AE20*((1+ICSInf)^(AE$56-YEAR))))","v":0},{"$f":"IF(AF20=\"\",IF(($D58+NPV(ICSInf,$E58:AE58)<($L9*((1+ICSInf)^(AF$56-YEAR)))),AE58*((1+ICSInf)),AF20*((1+ICSInf)^(AF$56-YEAR))))","v":0},{"$f":"IF(AG20=\"\",IF(($D58+NPV(ICSInf,$E58:AF58)<($L9*((1+ICSInf)^(AG$56-YEAR)))),AF58*((1+ICSInf)),AG20*((1+ICSInf)^(AG$56-YEAR))))","v":0},{"$f":"IF(AH20=\"\",IF(($D58+NPV(ICSInf,$E58:AG58)<($L9*((1+ICSInf)^(AH$56-YEAR)))),AG58*((1+ICSInf)),AH20*((1+ICSInf)^(AH$56-YEAR))))","v":0},null,null,{"$f":"$D58+NPV(ICSInf,$E58:AH58)","v":3552}]
[null,0,"Canungra PIA",1908,67.2,67.2,67.2,67.2,67.2,175.2,175.2,175.2,175.2,175.2,204,204,204,204,204,290.39999999999998,290.39999999999998,290.39999999999998,290.39999999999998,290.39999999999998,{"$f":"IF(Y21=\"\",IF(($D59+NPV(ICSInf,$E59:X59))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$56-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$56-YEAR))),(($L10-($D59+NPV(ICSInf,$E59:X59)))*((1+ICSInf)^(Y$56-YEAR)))),0),Y21*((1+ICSInf)^(T$56-YEAR)))","v":204},{"$f":"IF(Z21=\"\",IF(($D59+NPV(ICSInf,$E59:Y59)<($L10*((1+ICSInf)^(Z$56-YEAR)))),Y59*((1+ICSInf)),Z21*((1+ICSInf)^(Z$56-YEAR))))","v":204},{"$f":"IF(AA21=\"\",IF(($D59+NPV(ICSInf,$E59:Z59)<($L10*((1+ICSInf)^(AA$56-YEAR)))),Z59*((1+ICSInf)),AA21*((1+ICSInf)^(AA$56-YEAR))))","v":204},{"$f":"IF(AB21=\"\",IF(($D59+NPV(ICSInf,$E59:AA59)<($L10*((1+ICSInf)^(AB$56-YEAR)))),AA59*((1+ICSInf)),AB21*((1+ICSInf)^(AB$56-YEAR))))","v":204},{"$f":"IF(AC21=\"\",IF(($D59+NPV(ICSInf,$E59:AB59)<($L10*((1+ICSInf)^(AC$56-YEAR)))),AB59*((1+ICSInf)),AC21*((1+ICSInf)^(AC$56-YEAR))))","v":204},{"$f":"IF(AD21=\"\",IF(($D59+NPV(ICSInf,$E59:AC59)<($L10*((1+ICSInf)^(AD$56-YEAR)))),AC59*((1+ICSInf)),AD21*((1+ICSInf)^(AD$56-YEAR))))","v":0},{"$f":"IF(AE21=\"\",IF(($D59+NPV(ICSInf,$E59:AD59)<($L10*((1+ICSInf)^(AE$56-YEAR)))),AD59*((1+ICSInf)),AE21*((1+ICSInf)^(AE$56-YEAR))))","v":0},{"$f":"IF(AF21=\"\",IF(($D59+NPV(ICSInf,$E59:AE59)<($L10*((1+ICSInf)^(AF$56-YEAR)))),AE59*((1+ICSInf)),AF21*((1+ICSInf)^(AF$56-YEAR))))","v":0},{"$f":"IF(AG21=\"\",IF(($D59+NPV(ICSInf,$E59:AF59)<($L10*((1+ICSInf)^(AG$56-YEAR)))),AF59*((1+ICSInf)),AG21*((1+ICSInf)^(AG$56-YEAR))))","v":0},{"$f":"IF(AH21=\"\",IF(($D59+NPV(ICSInf,$E59:AG59)<($L10*((1+ICSInf)^(AH$56-YEAR)))),AG59*((1+ICSInf)),AH21*((1+ICSInf)^(AH$56-YEAR))))","v":0},null,null,{"$f":"$D59+NPV(ICSInf,$E59:AH59)","v":6612}]
[null,0,"Kalbar PIA",1650,22.8,22.8,22.8,22.8,22.8,114,114,114,114,114,38.4,38.4,38.4,38.4,38.4,28.8,28.8,28.8,28.8,28.8,{"$f":"IF(Y22=\"\",IF(($D60+NPV(ICSInf,$E60:X60))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$56-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$56-YEAR))),(($L11-($D60+NPV(ICSInf,$E60:X60)))*((1+ICSInf)^(Y$56-YEAR)))),0),Y22*((1+ICSInf)^(T$56-YEAR)))","v":0},{"$f":"IF(Z22=\"\",IF(($D60+NPV(ICSInf,$E60:Y60)<($L11*((1+ICSInf)^(Z$56-YEAR)))),Y60*((1+ICSInf)),Z22*((1+ICSInf)^(Z$56-YEAR))))","v":0},{"$f":"IF(AA22=\"\",IF(($D60+NPV(ICSInf,$E60:Z60)<($L11*((1+ICSInf)^(AA$56-YEAR)))),Z60*((1+ICSInf)),AA22*((1+ICSInf)^(AA$56-YEAR))))","v":0},{"$f":"IF(AB22=\"\",IF(($D60+NPV(ICSInf,$E60:AA60)<($L11*((1+ICSInf)^(AB$56-YEAR)))),AA60*((1+ICSInf)),AB22*((1+ICSInf)^(AB$56-YEAR))))","v":0},{"$f":"IF(AC22=\"\",IF(($D60+NPV(ICSInf,$E60:AB60)<($L11*((1+ICSInf)^(AC$56-YEAR)))),AB60*((1+ICSInf)),AC22*((1+ICSInf)^(AC$56-YEAR))))","v":0},{"$f":"IF(AD22=\"\",IF(($D60+NPV(ICSInf,$E60:AC60)<($L11*((1+ICSInf)^(AD$56-YEAR)))),AC60*((1+ICSInf)),AD22*((1+ICSInf)^(AD$56-YEAR))))","v":0},{"$f":"IF(AE22=\"\",IF(($D60+NPV(ICSInf,$E60:AD60)<($L11*((1+ICSInf)^(AE$56-YEAR)))),AD60*((1+ICSInf)),AE22*((1+ICSInf)^(AE$56-YEAR))))","v":0},{"$f":"IF(AF22=\"\",IF(($D60+NPV(ICSInf,$E60:AE60)<($L11*((1+ICSInf)^(AF$56-YEAR)))),AE60*((1+ICSInf)),AF22*((1+ICSInf)^(AF$56-YEAR))))","v":0},{"$f":"IF(AG22=\"\",IF(($D60+NPV(ICSInf,$E60:AF60)<($L11*((1+ICSInf)^(AG$56-YEAR)))),AF60*((1+ICSInf)),AG22*((1+ICSInf)^(AG$56-YEAR))))","v":0},{"$f":"IF(AH22=\"\",IF(($D60+NPV(ICSInf,$E60:AG60)<($L11*((1+ICSInf)^(AH$56-YEAR)))),AG60*((1+ICSInf)),AH22*((1+ICSInf)^(AH$56-YEAR))))","v":0},null,null,{"$f":"$D60+NPV(ICSInf,$E60:AH60)","v":2669.9999999999995}]
[null,0,"Boonah PIA",6540,7.2,7.2,7.2,7.2,7.2,188.4,188.4,188.4,188.4,188.4,225.6,225.6,225.6,225.6,225.6,144,144,144,144,144,{"$f":"IF(Y23=\"\",IF(($D61+NPV(ICSInf,$E61:X61))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$56-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$56-YEAR))),(($L12-($D61+NPV(ICSInf,$E61:X61)))*((1+ICSInf)^(Y$56-YEAR)))),0),Y23*((1+ICSInf)^(T$56-YEAR)))","v":144},{"$f":"IF(Z23=\"\",IF(($D61+NPV(ICSInf,$E61:Y61)<($L12*((1+ICSInf)^(Z$56-YEAR)))),Y61*((1+ICSInf)),Z23*((1+ICSInf)^(Z$56-YEAR))))","v":144},{"$f":"IF(AA23=\"\",IF(($D61+NPV(ICSInf,$E61:Z61)<($L12*((1+ICSInf)^(AA$56-YEAR)))),Z61*((1+ICSInf)),AA23*((1+ICSInf)^(AA$56-YEAR))))","v":144},{"$f":"IF(AB23=\"\",IF(($D61+NPV(ICSInf,$E61:AA61)<($L12*((1+ICSInf)^(AB$56-YEAR)))),AA61*((1+ICSInf)),AB23*((1+ICSInf)^(AB$56-YEAR))))","v":144},{"$f":"IF(AC23=\"\",IF(($D61+NPV(ICSInf,$E61:AB61)<($L12*((1+ICSInf)^(AC$56-YEAR)))),AB61*((1+ICSInf)),AC23*((1+ICSInf)^(AC$56-YEAR))))","v":144},{"$f":"IF(AD23=\"\",IF(($D61+NPV(ICSInf,$E61:AC61)<($L12*((1+ICSInf)^(AD$56-YEAR)))),AC61*((1+ICSInf)),AD23*((1+ICSInf)^(AD$56-YEAR))))","v":144},{"$f":"IF(AE23=\"\",IF(($D61+NPV(ICSInf,$E61:AD61)<($L12*((1+ICSInf)^(AE$56-YEAR)))),AD61*((1+ICSInf)),AE23*((1+ICSInf)^(AE$56-YEAR))))","v":144},{"$f":"IF(AF23=\"\",IF(($D61+NPV(ICSInf,$E61:AE61)<($L12*((1+ICSInf)^(AF$56-YEAR)))),AE61*((1+ICSInf)),AF23*((1+ICSInf)^(AF$56-YEAR))))","v":144},{"$f":"IF(AG23=\"\",IF(($D61+NPV(ICSInf,$E61:AF61)<($L12*((1+ICSInf)^(AG$56-YEAR)))),AF61*((1+ICSInf)),AG23*((1+ICSInf)^(AG$56-YEAR))))","v":0},{"$f":"IF(AH23=\"\",IF(($D61+NPV(ICSInf,$E61:AG61)<($L12*((1+ICSInf)^(AH$56-YEAR)))),AG61*((1+ICSInf)),AH23*((1+ICSInf)^(AH$56-YEAR))))","v":0},null,null,{"$f":"$D61+NPV(ICSInf,$E61:AH61)","v":10518}]
[null,0,"Outside priority infrastructure area (total)",92616,0,0,0,0,0,308.8,308.8,308.8,308.8,308.8,542.4,542.4,542.4,542.4,542.4,899.2,899.2,899.2,899.2,899.2,{"$f":"IF(Y24=\"\",IF(($D62+NPV(ICSInf,$E62:X62))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Y$56-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Y$56-YEAR))),(($L13-($D62+NPV(ICSInf,$E62:X62)))*((1+ICSInf)^(Y$56-YEAR)))),0),Y24*((1+ICSInf)^(T$56-YEAR)))","v":542.4},{"$f":"IF(Z24=\"\",IF(($D62+NPV(ICSInf,$E62:Y62)<($L13*((1+ICSInf)^(Z$56-YEAR)))),Y62*((1+ICSInf)),Z24*((1+ICSInf)^(Z$56-YEAR))))","v":542.4},{"$f":"IF(AA24=\"\",IF(($D62+NPV(ICSInf,$E62:Z62)<($L13*((1+ICSInf)^(AA$56-YEAR)))),Z62*((1+ICSInf)),AA24*((1+ICSInf)^(AA$56-YEAR))))","v":542.4},{"$f":"IF(AB24=\"\",IF(($D62+NPV(ICSInf,$E62:AA62)<($L13*((1+ICSInf)^(AB$56-YEAR)))),AA62*((1+ICSInf)),AB24*((1+ICSInf)^(AB$56-YEAR))))","v":542.4},{"$f":"IF(AC24=\"\",IF(($D62+NPV(ICSInf,$E62:AB62)<($L13*((1+ICSInf)^(AC$56-YEAR)))),AB62*((1+ICSInf)),AC24*((1+ICSInf)^(AC$56-YEAR))))","v":542.4},{"$f":"IF(AD24=\"\",IF(($D62+NPV(ICSInf,$E62:AC62)<($L13*((1+ICSInf)^(AD$56-YEAR)))),AC62*((1+ICSInf)),AD24*((1+ICSInf)^(AD$56-YEAR))))","v":542.4},{"$f":"IF(AE24=\"\",IF(($D62+NPV(ICSInf,$E62:AD62)<($L13*((1+ICSInf)^(AE$56-YEAR)))),AD62*((1+ICSInf)),AE24*((1+ICSInf)^(AE$56-YEAR))))","v":542.4},{"$f":"IF(AF24=\"\",IF(($D62+NPV(ICSInf,$E62:AE62)<($L13*((1+ICSInf)^(AF$56-YEAR)))),AE62*((1+ICSInf)),AF24*((1+ICSInf)^(AF$56-YEAR))))","v":542.4},{"$f":"IF(AG24=\"\",IF(($D62+NPV(ICSInf,$E62:AF62)<($L13*((1+ICSInf)^(AG$56-YEAR)))),AF62*((1+ICSInf)),AG24*((1+ICSInf)^(AG$56-YEAR))))","v":542.4},{"$f":"IF(AH24=\"\",IF(($D62+NPV(ICSInf,$E62:AG62)<($L13*((1+ICSInf)^(AH$56-YEAR)))),AG62*((1+ICSInf)),AH24*((1+ICSInf)^(AH$56-YEAR))))","v":542.4},null,null,{"$f":"$D62+NPV(ICSInf,$E62:AH62)","v":106792}]
[]
[null,"Assumptions"]
[null,"6 and 8 trip ends are assumed for dwellings inside and outside PIA respectively."]
[null,"Trips are linked to the place of origin, i.e. dwelling and hence no trips are catered for non-residential development."]

{"sheet":"CatchmentDemand - SW","index":23,"n_rows":53,"n_cols":34,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,"Stormwater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (Imp Ha)"]
[]
[null,"Catchment No","Catchment Name (*)",2014,{"$f":"D7+2","v":2016},{"$f":"E7+5","v":2021},2026,2031,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2015 - 2041)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Beaudesert",{"$f":"D39+D49","v":61.881999999999998},{"$f":"E39+E49","v":61.870999999999995},71.888000000000005,102.55200000000001,127.524,null,{"$f":"NPV(0.0687,E30:AE30)","v":33.632668227506677},null,{"$f":"L39+L49","v":160.90200000000002}]
[null,null,"Boonah",{"$f":"D40+D50","v":57.37},57.379999999999995,66.185000000000002,77.468000000000004,85.02,null,{"$f":"NPV(0.0687,E31:AE31)","v":14.442418650405083},null,{"$f":"L40+L50","v":157.19899999999998}]
[null,null,"Canungra",8.4269999999999996,7.9370000000000003,8.4089999999999989,9.7249999999999996,11.504,null,{"$f":"NPV(0.0687,E32:AE32)","v":1.3502934282869641},null,{"$f":"L41+L51","v":15.395}]
[null,null,"Kalbar",11.670000000000002,11.680000000000001,12.680000000000001,12.670000000000002,13.848000000000001,null,0.95496939699826622,null,{"$f":"L42+L52","v":30.137}]
[null,null,"Totals",{"$f":"SUM(D8:D11)","v":139.34899999999999},{"$f":"SUM(E8:E11)","v":138.86799999999999},159.16200000000001,202.41500000000002,237.89599999999999,null,null,null,{"$f":"SUM(L8:L11)","v":363.63299999999998}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2014},{"$f":"D16 +1","v":2015},{"$f":"E16 +1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"B8","v":0},{"$f":"C8","v":"Beaudesert"}]
[null,{"$f":"B9","v":0},{"$f":"C9","v":"Boonah"}]
[null,{"$f":"B10","v":0},"Canungra"]
[null,0,"Kalbar"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D16","v":2014},{"$f":"D29 +1","v":2015},{"$f":"E29 +1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"B8","v":0},"Beaudesert",61.881999999999998,{"$f":"IF(E17=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$29-YEAR)),E17*((1+ICSInf)^(Y$29-YEAR)))","v":-2.200000000000557E-3},-2.200000000000557E-3,-2.200000000000557E-3,-2.200000000000557E-3,-2.200000000000557E-3,{"$f":"IF(J17=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$29-YEAR)),J17*((1+ICSInf)^(Y$29-YEAR)))","v":2.0034000000000018},2.0034000000000018,2.0034000000000018,2.0034000000000018,2.0034000000000018,{"$f":"IF(O17=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$29-YEAR)),O17*((1+ICSInf)^(Y$29-YEAR)))","v":6.1328000000000005},6.1328000000000005,6.1328000000000005,6.1328000000000005,6.1328000000000005,{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$29-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$29-YEAR))),T17*((1+ICSInf)^(T$29-YEAR)))))","v":4.9943999999999988},4.9943999999999988,4.9943999999999988,4.9943999999999988,4.9943999999999988,{"$f":"IF(Y17=\"\",IF(($D30+NPV(ICSInf,$E30:X30))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$29-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$29-YEAR))),(($L8-($D30+NPV(ICSInf,$E30:X30)))*((1+ICSInf)^(Y$29-YEAR)))),0),Y17*((1+ICSInf)^(T$29-YEAR)))","v":4.9943999999999988},{"$f":"IF(Z17=\"\",IF(($D30+NPV(ICSInf,$E30:Y30)<($L8*((1+ICSInf)^(Z$29-YEAR)))),Y30*((1+ICSInf)),Z17*((1+ICSInf)^(Z$29-YEAR))))","v":4.9943999999999988},{"$f":"IF(AA17=\"\",IF(($D30+NPV(ICSInf,$E30:Z30)<($L8*((1+ICSInf)^(AA$29-YEAR)))),Z30*((1+ICSInf)),AA17*((1+ICSInf)^(AA$29-YEAR))))","v":4.9943999999999988},{"$f":"IF(AB17=\"\",IF(($D30+NPV(ICSInf,$E30:AA30)<($L8*((1+ICSInf)^(AB$29-YEAR)))),AA30*((1+ICSInf)),AB17*((1+ICSInf)^(AB$29-YEAR))))","v":4.9943999999999988},{"$f":"IF(AC17=\"\",IF(($D30+NPV(ICSInf,$E30:AB30)<($L8*((1+ICSInf)^(AC$29-YEAR)))),AB30*((1+ICSInf)),AC17*((1+ICSInf)^(AC$29-YEAR))))","v":4.9943999999999988},{"$f":"IF(AD17=\"\",IF(($D30+NPV(ICSInf,$E30:AC30)<($L8*((1+ICSInf)^(AD$29-YEAR)))),AC30*((1+ICSInf)),AD17*((1+ICSInf)^(AD$29-YEAR))))","v":4.9943999999999988},{"$f":"IF(AE17=\"\",IF(($D30+NPV(ICSInf,$E30:AD30)<($L8*((1+ICSInf)^(AE$29-YEAR)))),AD30*((1+ICSInf)),AE17*((1+ICSInf)^(AE$29-YEAR))))","v":4.9943999999999988},{"$f":"IF(AF17=\"\",IF(($D30+NPV(ICSInf,$E30:AE30)<($L8*((1+ICSInf)^(AF$29-YEAR)))),AE30*((1+ICSInf)),AF17*((1+ICSInf)^(AF$29-YEAR))))","v":0},{"$f":"IF(AG17=\"\",IF(($D30+NPV(ICSInf,$E30:AF30)<($L8*((1+ICSInf)^(AG$29-YEAR)))),AF30*((1+ICSInf)),AG17*((1+ICSInf)^(AG$29-YEAR))))","v":0},{"$f":"IF(AH17=\"\",IF(($D30+NPV(ICSInf,$E30:AG30)<($L8*((1+ICSInf)^(AH$29-YEAR)))),AG30*((1+ICSInf)),AH17*((1+ICSInf)^(AH$29-YEAR))))","v":0}]
[null,0,"Boonah",57.37,1.9999999999996019E-3,1.9999999999996019E-3,1.9999999999996019E-3,1.9999999999996019E-3,1.9999999999996019E-3,1.7610000000000015,1.7610000000000015,1.7610000000000015,1.7610000000000015,1.7610000000000015,2.2566000000000002,2.2566000000000002,2.2566000000000002,2.2566000000000002,2.2566000000000002,1.5103999999999984,1.5103999999999984,1.5103999999999984,1.5103999999999984,1.5103999999999984,{"$f":"IF(Y18=\"\",IF(($D31+NPV(ICSInf,$E31:X31))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$29-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$29-YEAR))),(($L9-($D31+NPV(ICSInf,$E31:X31)))*((1+ICSInf)^(Y$29-YEAR)))),0),Y18*((1+ICSInf)^(T$29-YEAR)))","v":1.5103999999999984},{"$f":"IF(Z18=\"\",IF(($D31+NPV(ICSInf,$E31:Y31)<($L9*((1+ICSInf)^(Z$29-YEAR)))),Y31*((1+ICSInf)),Z18*((1+ICSInf)^(Z$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AA18=\"\",IF(($D31+NPV(ICSInf,$E31:Z31)<($L9*((1+ICSInf)^(AA$29-YEAR)))),Z31*((1+ICSInf)),AA18*((1+ICSInf)^(AA$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AB18=\"\",IF(($D31+NPV(ICSInf,$E31:AA31)<($L9*((1+ICSInf)^(AB$29-YEAR)))),AA31*((1+ICSInf)),AB18*((1+ICSInf)^(AB$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AC18=\"\",IF(($D31+NPV(ICSInf,$E31:AB31)<($L9*((1+ICSInf)^(AC$29-YEAR)))),AB31*((1+ICSInf)),AC18*((1+ICSInf)^(AC$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AD18=\"\",IF(($D31+NPV(ICSInf,$E31:AC31)<($L9*((1+ICSInf)^(AD$29-YEAR)))),AC31*((1+ICSInf)),AD18*((1+ICSInf)^(AD$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AE18=\"\",IF(($D31+NPV(ICSInf,$E31:AD31)<($L9*((1+ICSInf)^(AE$29-YEAR)))),AD31*((1+ICSInf)),AE18*((1+ICSInf)^(AE$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AF18=\"\",IF(($D31+NPV(ICSInf,$E31:AE31)<($L9*((1+ICSInf)^(AF$29-YEAR)))),AE31*((1+ICSInf)),AF18*((1+ICSInf)^(AF$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AG18=\"\",IF(($D31+NPV(ICSInf,$E31:AF31)<($L9*((1+ICSInf)^(AG$29-YEAR)))),AF31*((1+ICSInf)),AG18*((1+ICSInf)^(AG$29-YEAR))))","v":1.5103999999999984},{"$f":"IF(AH18=\"\",IF(($D31+NPV(ICSInf,$E31:AG31)<($L9*((1+ICSInf)^(AH$29-YEAR)))),AG31*((1+ICSInf)),AH18*((1+ICSInf)^(AH$29-YEAR))))","v":1.5103999999999984}]
[null,0,"Canungra",8.4269999999999996,-9.7999999999999865E-2,-9.7999999999999865E-2,-9.7999999999999865E-2,-9.7999999999999865E-2,-9.7999999999999865E-2,9.4399999999999734E-2,9.4399999999999734E-2,9.4399999999999734E-2,9.4399999999999734E-2,9.4399999999999734E-2,0.26320000000000016,0.26320000000000016,0.26320000000000016,0.26320000000000016,0.26320000000000016,0.35580000000000001,0.35580000000000001,0.35580000000000001,0.35580000000000001,0.35580000000000001,{"$f":"IF(Y19=\"\",IF(($D32+NPV(ICSInf,$E32:X32))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$29-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$29-YEAR))),(($L10-($D32+NPV(ICSInf,$E32:X32)))*((1+ICSInf)^(Y$29-YEAR)))),0),Y19*((1+ICSInf)^(T$29-YEAR)))","v":0.26320000000000016},{"$f":"IF(Z19=\"\",IF(($D32+NPV(ICSInf,$E32:Y32)<($L10*((1+ICSInf)^(Z$29-YEAR)))),Y32*((1+ICSInf)),Z19*((1+ICSInf)^(Z$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AA19=\"\",IF(($D32+NPV(ICSInf,$E32:Z32)<($L10*((1+ICSInf)^(AA$29-YEAR)))),Z32*((1+ICSInf)),AA19*((1+ICSInf)^(AA$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AB19=\"\",IF(($D32+NPV(ICSInf,$E32:AA32)<($L10*((1+ICSInf)^(AB$29-YEAR)))),AA32*((1+ICSInf)),AB19*((1+ICSInf)^(AB$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AC19=\"\",IF(($D32+NPV(ICSInf,$E32:AB32)<($L10*((1+ICSInf)^(AC$29-YEAR)))),AB32*((1+ICSInf)),AC19*((1+ICSInf)^(AC$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AD19=\"\",IF(($D32+NPV(ICSInf,$E32:AC32)<($L10*((1+ICSInf)^(AD$29-YEAR)))),AC32*((1+ICSInf)),AD19*((1+ICSInf)^(AD$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AE19=\"\",IF(($D32+NPV(ICSInf,$E32:AD32)<($L10*((1+ICSInf)^(AE$29-YEAR)))),AD32*((1+ICSInf)),AE19*((1+ICSInf)^(AE$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AF19=\"\",IF(($D32+NPV(ICSInf,$E32:AE32)<($L10*((1+ICSInf)^(AF$29-YEAR)))),AE32*((1+ICSInf)),AF19*((1+ICSInf)^(AF$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AG19=\"\",IF(($D32+NPV(ICSInf,$E32:AF32)<($L10*((1+ICSInf)^(AG$29-YEAR)))),AF32*((1+ICSInf)),AG19*((1+ICSInf)^(AG$29-YEAR))))","v":0.26320000000000016},{"$f":"IF(AH19=\"\",IF(($D32+NPV(ICSInf,$E32:AG32)<($L10*((1+ICSInf)^(AH$29-YEAR)))),AG32*((1+ICSInf)),AH19*((1+ICSInf)^(AH$29-YEAR))))","v":0.26320000000000016}]
[null,0,"Kalbar",11.670000000000002,1.9999999999999575E-3,1.9999999999999575E-3,1.9999999999999575E-3,1.9999999999999575E-3,1.9999999999999575E-3,0.2,0.2,0.2,0.2,0.2,-1.9999999999999575E-3,-1.9999999999999575E-3,-1.9999999999999575E-3,-1.9999999999999575E-3,-1.9999999999999575E-3,0.23559999999999981,0.23559999999999981,0.23559999999999981,0.23559999999999981,0.23559999999999981,{"$f":"IF(Y20=\"\",IF(($D33+NPV(ICSInf,$E33:X33))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$29-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$29-YEAR))),(($L11-($D33+NPV(ICSInf,$E33:X33)))*((1+ICSInf)^(Y$29-YEAR)))),0),Y20*((1+ICSInf)^(T$29-YEAR)))","v":1.9999999999999575E-3},{"$f":"IF(Z20=\"\",IF(($D33+NPV(ICSInf,$E33:Y33)<($L11*((1+ICSInf)^(Z$29-YEAR)))),Y33*((1+ICSInf)),Z20*((1+ICSInf)^(Z$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AA20=\"\",IF(($D33+NPV(ICSInf,$E33:Z33)<($L11*((1+ICSInf)^(AA$29-YEAR)))),Z33*((1+ICSInf)),AA20*((1+ICSInf)^(AA$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AB20=\"\",IF(($D33+NPV(ICSInf,$E33:AA33)<($L11*((1+ICSInf)^(AB$29-YEAR)))),AA33*((1+ICSInf)),AB20*((1+ICSInf)^(AB$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AC20=\"\",IF(($D33+NPV(ICSInf,$E33:AB33)<($L11*((1+ICSInf)^(AC$29-YEAR)))),AB33*((1+ICSInf)),AC20*((1+ICSInf)^(AC$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AD20=\"\",IF(($D33+NPV(ICSInf,$E33:AC33)<($L11*((1+ICSInf)^(AD$29-YEAR)))),AC33*((1+ICSInf)),AD20*((1+ICSInf)^(AD$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AE20=\"\",IF(($D33+NPV(ICSInf,$E33:AD33)<($L11*((1+ICSInf)^(AE$29-YEAR)))),AD33*((1+ICSInf)),AE20*((1+ICSInf)^(AE$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AF20=\"\",IF(($D33+NPV(ICSInf,$E33:AE33)<($L11*((1+ICSInf)^(AF$29-YEAR)))),AE33*((1+ICSInf)),AF20*((1+ICSInf)^(AF$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AG20=\"\",IF(($D33+NPV(ICSInf,$E33:AF33)<($L11*((1+ICSInf)^(AG$29-YEAR)))),AF33*((1+ICSInf)),AG20*((1+ICSInf)^(AG$29-YEAR))))","v":1.9999999999999575E-3},{"$f":"IF(AH20=\"\",IF(($D33+NPV(ICSInf,$E33:AG33)<($L11*((1+ICSInf)^(AH$29-YEAR)))),AG33*((1+ICSInf)),AH20*((1+ICSInf)^(AH$29-YEAR))))","v":1.9999999999999575E-3}]
[]
[]
[]
[null,"Impervious Ha for residential development"]
[null,"Catchment No","Catchment Name (*)",2014,{"$f":"D38+2","v":2016},{"$f":"E38+5","v":2021},{"$f":"F38+5","v":2026},{"$f":"G38+5","v":2031},null,null,null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Beaudesert",54.351999999999997,54.530999999999999,63.847999999999999,93.522000000000006,117.39400000000001,null,null,null,149.322]
[null,null,"Boonah",49.08,49.26,58.265000000000001,70.238,78,null,null,null,151.68899999999999]
[null,null,"Canungra",7.4770000000000003,7.4770000000000003,7.9589999999999996,9.3249999999999993,11.134,null,null,null,15.055]
[null,null,"Kalbar",11.46,11.46,12.46,12.46,13.638,null,null,null,29.937000000000001]
[null,null,"Totals",{"$f":"SUM(D39:D42)","v":122.369},{"$f":"SUM(E39:E42)","v":122.72800000000001},142.53200000000001,185.54499999999999,220.16600000000003,null,null,null,{"$f":"SUM(L39:L42)","v":346.00299999999999}]
[]
[]
[]
[null,"Impervious Ha for non-residential development"]
[null,"Catchment No","Catchment Name (*)",2014,{"$f":"D48+2","v":2016},{"$f":"E48+5","v":2021},{"$f":"F48+5","v":2026},{"$f":"G48+5","v":2031},null,null,null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"Beaudesert",7.53,7.34,8.0399999999999991,9.0299999999999994,10.130000000000001,null,null,null,11.58]
[null,null,"Boonah",8.2899999999999991,8.1199999999999992,7.92,7.23,7.02,null,null,null,5.51]
[null,null,"Canungra",0.95,0.46,0.45,0.4,0.37,null,null,null,0.34]
[null,null,"Kalbar",0.21,0.22,0.22,0.21,0.21,null,null,null,0.2]
[null,null,"Totals",{"$f":"SUM(D49:D52)","v":16.98},{"$f":"SUM(E49:E52)","v":16.14},16.63,16.869999999999997,17.73,null,null,null,{"$f":"SUM(L49:L52)","v":17.63}]

{"sheet":"Sheet1","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Calculation Sheet 1 - Growth","index":25,"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,{"$f":"NavigationPane!C2","v":"Scenic Rim Regional Council"}]
[null,{"$f":"NavigationPane!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",{"$f":"YEAR","v":2014},{"$f":"E9 +1","v":2015},{"$f":"F9 +1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C10,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D10","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C11,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D11","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C12,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D12","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C13,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D13","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C14,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D14","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C15,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D15","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C16,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D16","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C17,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D17","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C18,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D18","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C19,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D19","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C20,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D20","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C21,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D21","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C22,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D22","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C23,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D23","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C24,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D24","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C25,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D25","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C26,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D26","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C27,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D27","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C28,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D28","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C29,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D29","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C30,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D30","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C31,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D31","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C32,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D32","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C33,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D33","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C34,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D34","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C35,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D35","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C36,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D36","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C37,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D37","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C38,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D38","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C39,SummaryCostSchedule!#REF!,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)*$D39","v":{"$error":"#REF!"}}]
[null,null,null,"Total CF",{"$f":"SUM(E10:E39)","v":0},{"$f":"SUM(F10:F39)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
[null,"Calculation 2 - Raw Growth Figures"]
[]
[null,"Catchment No","Catchment Name",null,{"$f":"YEAR","v":2014},{"$f":"E47 +1","v":2015},{"$f":"F47 +1","v":2016},{"$f":"G47 +1","v":2017},{"$f":"H47 +1","v":2018},{"$f":"I47 +1","v":2019},{"$f":"J47 +1","v":2020},{"$f":"K47 +1","v":2021},{"$f":"L47 +1","v":2022},{"$f":"M47 +1","v":2023},{"$f":"N47 +1","v":2024},{"$f":"O47 +1","v":2025},{"$f":"P47 +1","v":2026},{"$f":"Q47 +1","v":2027},{"$f":"R47 +1","v":2028},{"$f":"S47 +1","v":2029},{"$f":"T47 +1","v":2030},{"$f":"U47 +1","v":2031},{"$f":"V47 +1","v":2032},{"$f":"W47 +1","v":2033},{"$f":"X47 +1","v":2034},"Checksum"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E48:Y48)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E49:Y49)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E50:Y50)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E51:Y51)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E52:Y52)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E53:Y53)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E54:Y54)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E55:Y55)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E56:Y56)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E57:Y57)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E58:Y58)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E59:Y59)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E60:Y60)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E61:Y61)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E62:Y62)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E63:Y63)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E64:Y64)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E65:Y65)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E66:Y66)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E67:Y67)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E68:Y68)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E69:Y69)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E70:Y70)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E71:Y71)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E72:Y72)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E73:Y73)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E74:Y74)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E75:Y75)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E76:Y76)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"((#REF!-#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E77:Y77)-(#REF!-#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,null,"Total Growth in Demand",null,{"$f":"SUM(E48:E77)","v":0},{"$f":"SUM(F48:F77)","v":{"$error":"#REF!"}},{"$f":"SUM(G48:G77)","v":{"$error":"#REF!"}},{"$f":"SUM(H48:H77)","v":{"$error":"#REF!"}},{"$f":"SUM(I48:I77)","v":{"$error":"#REF!"}},{"$f":"SUM(J48:J77)","v":{"$error":"#REF!"}},{"$f":"SUM(K48:K77)","v":{"$error":"#REF!"}},{"$f":"SUM(L48:L77)","v":{"$error":"#REF!"}},{"$f":"SUM(M48:M77)","v":{"$error":"#REF!"}},{"$f":"SUM(N48:N77)","v":{"$error":"#REF!"}},{"$f":"SUM(O48:O77)","v":{"$error":"#REF!"}},{"$f":"SUM(P48:P77)","v":{"$error":"#REF!"}},{"$f":"SUM(Q48:Q77)","v":{"$error":"#REF!"}},{"$f":"SUM(R48:R77)","v":{"$error":"#REF!"}},{"$f":"SUM(S48:S77)","v":{"$error":"#REF!"}},{"$f":"SUM(T48:T77)","v":{"$error":"#REF!"}},{"$f":"SUM(U48:U77)","v":{"$error":"#REF!"}},{"$f":"SUM(V48:V77)","v":{"$error":"#REF!"}},{"$f":"SUM(W48:W77)","v":{"$error":"#REF!"}},{"$f":"SUM(X48:X77)","v":{"$error":"#REF!"}},{"$f":"SUM(Y48:Y77)","v":{"$error":"#REF!"}}]

{"sheet":"Reference Sheet","index":26,"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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Sewer Unit Rate Asset Types",null,null,{"$f":"[0]!TYPE1","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Road Unit Rate Asset Types",null,null,{"$f":"'Unit Rates-Trans'!TYPE1","v":"Road Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates-Trans'!TYPE2","v":"Road Asset Type 2"}]
[]
[null,"Stormwater Water Unit Rate Asset Types",null,null,{"$f":"'Unit Rates-SW'!TYPE1","v":"SW Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates-SW'!TYPE2","v":"SW Asset Type 2"}]
[]
[null,"Land Valuation Type",null,null,"Location"]
[null,null,null,null,"Landuse"]